[UTDPLT] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 20.65%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 291,515 259,447 257,562 238,097 222,538 213,130 226,839 18.14%
PBT 71,567 65,397 53,156 39,765 32,039 28,487 29,975 78.35%
Tax -21,063 -18,901 -14,614 -11,225 -8,383 -5,950 -5,553 142.62%
NP 50,504 46,496 38,542 28,540 23,656 22,537 24,422 62.10%
-
NP to SH 50,504 46,496 38,542 28,540 23,656 22,537 24,422 62.10%
-
Tax Rate 29.43% 28.90% 27.49% 28.23% 26.16% 20.89% 18.53% -
Total Cost 241,011 212,951 219,020 209,557 198,882 190,593 202,417 12.30%
-
Net Worth 566,384 566,834 551,551 541,343 531,790 553,374 541,091 3.08%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 37,859 30,301 30,301 30,301 30,301 30,307 30,307 15.94%
Div Payout % 74.96% 65.17% 78.62% 106.17% 128.09% 134.48% 124.10% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 566,384 566,834 551,551 541,343 531,790 553,374 541,091 3.08%
NOSH 151,439 151,559 151,525 151,636 151,507 151,609 151,142 0.13%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 17.32% 17.92% 14.96% 11.99% 10.63% 10.57% 10.77% -
ROE 8.92% 8.20% 6.99% 5.27% 4.45% 4.07% 4.51% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 192.50 171.18 169.98 157.02 146.88 140.58 150.08 17.99%
EPS 33.35 30.68 25.44 18.82 15.61 14.87 16.16 61.88%
DPS 25.00 20.00 20.00 20.00 20.00 20.00 20.00 15.99%
NAPS 3.74 3.74 3.64 3.57 3.51 3.65 3.58 2.94%
Adjusted Per Share Value based on latest NOSH - 151,636
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 70.03 62.33 61.87 57.20 53.46 51.20 54.49 18.15%
EPS 12.13 11.17 9.26 6.86 5.68 5.41 5.87 62.02%
DPS 9.10 7.28 7.28 7.28 7.28 7.28 7.28 15.99%
NAPS 1.3606 1.3617 1.325 1.3005 1.2775 1.3294 1.2999 3.08%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.24 3.98 3.98 3.70 3.66 3.06 3.08 -
P/RPS 2.20 2.32 2.34 2.36 2.49 2.18 2.05 4.80%
P/EPS 12.71 12.97 15.65 19.66 23.44 20.59 19.06 -23.61%
EY 7.87 7.71 6.39 5.09 4.27 4.86 5.25 30.88%
DY 5.90 5.03 5.03 5.41 5.46 6.54 6.49 -6.14%
P/NAPS 1.13 1.06 1.09 1.04 1.04 0.84 0.86 19.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 27/08/01 -
Price 4.44 4.16 4.40 4.08 3.68 3.40 3.60 -
P/RPS 2.31 2.43 2.59 2.60 2.51 2.42 2.40 -2.50%
P/EPS 13.31 13.56 17.30 21.68 23.57 22.87 22.28 -29.00%
EY 7.51 7.37 5.78 4.61 4.24 4.37 4.49 40.77%
DY 5.63 4.81 4.55 4.90 5.43 5.88 5.56 0.83%
P/NAPS 1.19 1.11 1.21 1.14 1.05 0.93 1.01 11.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment