[UTDPLT] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.63%
YoY- 136.34%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 542,432 599,524 474,894 434,294 277,616 207,568 313,312 9.57%
PBT 160,902 178,976 121,546 122,520 50,612 8,378 47,212 22.66%
Tax -45,552 -50,662 -3,052 -48,786 -14,356 -1,894 -9,400 30.07%
NP 115,350 128,314 118,494 73,734 36,256 6,484 37,812 20.41%
-
NP to SH 115,350 128,314 118,494 85,686 36,256 6,484 37,812 20.41%
-
Tax Rate 28.31% 28.31% 2.51% 39.82% 28.36% 22.61% 19.91% -
Total Cost 427,082 471,210 356,400 360,560 241,360 201,084 275,500 7.57%
-
Net Worth 1,013,631 932,587 842,818 764,759 551,721 542,353 549,910 10.72%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,013,631 932,587 842,818 764,759 551,721 542,353 549,910 10.72%
NOSH 208,137 208,166 208,103 205,580 151,571 151,495 151,490 5.43%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 21.27% 21.40% 24.95% 16.98% 13.06% 3.12% 12.07% -
ROE 11.38% 13.76% 14.06% 11.20% 6.57% 1.20% 6.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 260.61 288.00 228.20 211.25 183.16 137.01 206.82 3.92%
EPS 55.42 61.64 56.94 41.68 23.92 4.28 24.96 14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.87 4.48 4.05 3.72 3.64 3.58 3.63 5.01%
Adjusted Per Share Value based on latest NOSH - 198,464
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 130.31 144.02 114.08 104.33 66.69 49.86 75.27 9.57%
EPS 27.71 30.82 28.47 20.58 8.71 1.56 9.08 20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.435 2.2404 2.0247 1.8372 1.3254 1.3029 1.321 10.72%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.60 5.35 4.30 4.42 3.98 3.08 3.60 -
P/RPS 2.92 1.86 1.88 2.09 2.17 2.25 1.74 9.00%
P/EPS 13.71 8.68 7.55 10.60 16.64 71.96 14.42 -0.83%
EY 7.29 11.52 13.24 9.43 6.01 1.39 6.93 0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.19 1.06 1.19 1.09 0.86 0.99 7.86%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 30/08/04 21/08/03 26/08/02 27/08/01 28/08/00 -
Price 8.30 5.45 4.64 4.52 4.40 3.60 3.60 -
P/RPS 3.18 1.89 2.03 2.14 2.40 2.63 1.74 10.56%
P/EPS 14.98 8.84 8.15 10.84 18.39 84.11 14.42 0.63%
EY 6.68 11.31 12.27 9.22 5.44 1.19 6.93 -0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.22 1.15 1.22 1.21 1.01 0.99 9.42%

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