[UTDPLT] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.42%
YoY- 113.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 594,321 526,824 472,833 291,515 222,538 279,711 436,683 -0.32%
PBT 181,637 160,661 140,758 71,566 32,039 49,392 117,139 -0.46%
Tax -48,609 -31,754 -46,347 -21,063 -8,383 -9,306 -2,044 -3.31%
NP 133,028 128,907 94,411 50,503 23,656 40,086 115,095 -0.15%
-
NP to SH 133,028 128,907 100,387 50,503 23,656 40,086 115,095 -0.15%
-
Tax Rate 26.76% 19.76% 32.93% 29.43% 26.16% 18.84% 1.74% -
Total Cost 461,293 397,917 378,422 241,012 198,882 239,625 321,588 -0.38%
-
Net Worth 978,300 890,879 791,136 566,700 531,919 539,327 531,767 -0.64%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 62,444 62,444 61,328 37,881 30,308 30,299 - -100.00%
Div Payout % 46.94% 48.44% 61.09% 75.01% 128.12% 75.59% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 978,300 890,879 791,136 566,700 531,919 539,327 531,767 -0.64%
NOSH 208,148 208,149 204,428 151,524 151,543 151,496 151,500 -0.33%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 22.38% 24.47% 19.97% 17.32% 10.63% 14.33% 26.36% -
ROE 13.60% 14.47% 12.69% 8.91% 4.45% 7.43% 21.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 285.53 253.10 231.30 192.39 146.85 184.63 288.24 0.01%
EPS 63.91 61.93 49.10 33.33 15.61 26.46 75.97 0.18%
DPS 30.00 30.00 30.00 25.00 20.00 20.00 0.00 -100.00%
NAPS 4.70 4.28 3.87 3.74 3.51 3.56 3.51 -0.30%
Adjusted Per Share Value based on latest NOSH - 151,439
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 142.77 126.56 113.59 70.03 53.46 67.19 104.90 -0.32%
EPS 31.96 30.97 24.12 12.13 5.68 9.63 27.65 -0.15%
DPS 15.00 15.00 14.73 9.10 7.28 7.28 0.00 -100.00%
NAPS 2.3502 2.1402 1.9005 1.3614 1.2778 1.2956 1.2775 -0.64%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 7.05 5.10 4.78 4.24 3.66 3.36 0.00 -
P/RPS 2.47 2.02 2.07 2.20 2.49 1.82 0.00 -100.00%
P/EPS 11.03 8.24 9.73 12.72 23.45 12.70 0.00 -100.00%
EY 9.07 12.14 10.27 7.86 4.27 7.88 0.00 -100.00%
DY 4.26 5.88 6.28 5.90 5.46 5.95 0.00 -100.00%
P/NAPS 1.50 1.19 1.24 1.13 1.04 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 26/02/04 27/02/03 26/02/02 26/02/01 28/02/00 -
Price 7.10 5.00 4.88 4.44 3.68 3.08 4.06 -
P/RPS 2.49 1.98 2.11 2.31 2.51 1.67 1.41 -0.60%
P/EPS 11.11 8.07 9.94 13.32 23.57 11.64 5.34 -0.77%
EY 9.00 12.39 10.06 7.51 4.24 8.59 18.71 0.78%
DY 4.23 6.00 6.15 5.63 5.43 6.49 0.00 -100.00%
P/NAPS 1.51 1.17 1.26 1.19 1.05 0.87 1.16 -0.27%

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