[UTDPLT] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 32.42%
YoY- 93.63%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 472,833 441,733 369,854 328,837 291,515 259,447 257,562 49.76%
PBT 140,827 132,503 107,521 93,975 71,567 65,397 53,156 91.12%
Tax -46,347 -44,392 -38,278 -33,075 -21,063 -18,901 -14,614 115.40%
NP 94,480 88,111 69,243 60,900 50,504 46,496 38,542 81.50%
-
NP to SH 100,456 94,087 75,219 66,876 50,504 46,496 38,542 89.06%
-
Tax Rate 32.91% 33.50% 35.60% 35.20% 29.43% 28.90% 27.49% -
Total Cost 378,353 353,622 300,611 267,937 241,011 212,951 219,020 43.82%
-
Net Worth 805,466 801,986 738,288 768,078 566,384 566,834 551,551 28.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 62,439 37,859 37,859 37,859 37,859 30,301 30,301 61.71%
Div Payout % 62.16% 40.24% 50.33% 56.61% 74.96% 65.17% 78.62% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 805,466 801,986 738,288 768,078 566,384 566,834 551,551 28.62%
NOSH 208,130 206,697 198,464 205,919 151,439 151,559 151,525 23.49%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.98% 19.95% 18.72% 18.52% 17.32% 17.92% 14.96% -
ROE 12.47% 11.73% 10.19% 8.71% 8.92% 8.20% 6.99% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 227.18 213.71 186.36 159.69 192.50 171.18 169.98 21.26%
EPS 48.27 45.52 37.90 32.48 33.35 30.68 25.44 53.08%
DPS 30.00 18.32 19.08 18.39 25.00 20.00 20.00 30.94%
NAPS 3.87 3.88 3.72 3.73 3.74 3.74 3.64 4.15%
Adjusted Per Share Value based on latest NOSH - 205,919
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.59 106.12 88.85 79.00 70.03 62.33 61.87 49.77%
EPS 24.13 22.60 18.07 16.07 12.13 11.17 9.26 89.03%
DPS 15.00 9.10 9.10 9.10 9.10 7.28 7.28 61.70%
NAPS 1.935 1.9266 1.7736 1.8452 1.3606 1.3617 1.325 28.63%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.78 4.48 4.42 4.20 4.24 3.98 3.98 -
P/RPS 2.10 2.10 2.37 2.63 2.20 2.32 2.34 -6.94%
P/EPS 9.90 9.84 11.66 12.93 12.71 12.97 15.65 -26.24%
EY 10.10 10.16 8.57 7.73 7.87 7.71 6.39 35.57%
DY 6.28 4.09 4.32 4.38 5.90 5.03 5.03 15.90%
P/NAPS 1.24 1.15 1.19 1.13 1.13 1.06 1.09 8.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 -
Price 4.88 4.68 4.52 4.28 4.44 4.16 4.40 -
P/RPS 2.15 2.19 2.43 2.68 2.31 2.43 2.59 -11.64%
P/EPS 10.11 10.28 11.93 13.18 13.31 13.56 17.30 -30.03%
EY 9.89 9.73 8.39 7.59 7.51 7.37 5.78 42.91%
DY 6.15 3.91 4.22 4.30 5.63 4.81 4.55 22.18%
P/NAPS 1.26 1.21 1.22 1.15 1.19 1.11 1.21 2.72%

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