[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 22.18%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 603,694 606,265 528,461 475,297 275,006 225,794 314,569 11.47%
PBT 196,358 190,714 149,216 147,645 66,396 21,920 49,793 25.68%
Tax -52,834 -54,025 -25,225 -50,921 -19,816 -5,792 -10,266 31.38%
NP 143,524 136,689 123,990 96,724 46,580 16,128 39,526 23.96%
-
NP to SH 143,524 136,689 123,990 104,692 46,580 16,128 39,526 23.96%
-
Tax Rate 26.91% 28.33% 16.91% 34.49% 29.85% 26.42% 20.62% -
Total Cost 460,170 469,576 404,470 378,573 228,426 209,666 275,042 8.95%
-
Net Worth 1,063,526 969,811 876,232 784,987 566,595 553,263 560,482 11.26%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,063,526 969,811 876,232 784,987 566,595 553,263 560,482 11.26%
NOSH 208,126 208,114 208,131 202,316 151,496 151,578 151,481 5.43%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 23.77% 22.55% 23.46% 20.35% 16.94% 7.14% 12.57% -
ROE 13.50% 14.09% 14.15% 13.34% 8.22% 2.92% 7.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 290.06 291.31 253.91 234.93 181.53 148.96 207.66 5.72%
EPS 68.96 65.68 59.57 51.75 30.75 10.64 26.09 17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.11 4.66 4.21 3.88 3.74 3.65 3.70 5.52%
Adjusted Per Share Value based on latest NOSH - 206,697
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 145.03 145.64 126.95 114.18 66.06 54.24 75.57 11.47%
EPS 34.48 32.84 29.79 25.15 11.19 3.87 9.50 23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5549 2.3298 2.105 1.8858 1.3611 1.3291 1.3464 11.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 8.30 6.30 4.80 4.48 3.98 3.06 3.30 -
P/RPS 2.86 2.16 1.89 1.91 2.19 2.05 1.59 10.27%
P/EPS 12.04 9.59 8.06 8.66 12.94 28.76 12.65 -0.81%
EY 8.31 10.43 12.41 11.55 7.73 3.48 7.91 0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.35 1.14 1.15 1.06 0.84 0.89 10.49%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 21/11/05 09/11/04 13/11/03 14/11/02 26/11/01 20/11/00 -
Price 8.40 6.75 4.98 4.68 4.16 3.40 3.40 -
P/RPS 2.90 2.32 1.96 1.99 2.29 2.28 1.64 9.96%
P/EPS 12.18 10.28 8.36 9.04 13.53 31.95 13.03 -1.11%
EY 8.21 9.73 11.96 11.06 7.39 3.13 7.67 1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.45 1.18 1.21 1.11 0.93 0.92 10.10%

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