[UTDPLT] YoY Cumulative 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- 78.74%
YoY- 136.34%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 271,216 299,762 237,447 217,147 138,808 103,784 156,656 9.57%
PBT 80,451 89,488 60,773 61,260 25,306 4,189 23,606 22.66%
Tax -22,776 -25,331 -1,526 -24,393 -7,178 -947 -4,700 30.07%
NP 57,675 64,157 59,247 36,867 18,128 3,242 18,906 20.41%
-
NP to SH 57,675 64,157 59,247 42,843 18,128 3,242 18,906 20.41%
-
Tax Rate 28.31% 28.31% 2.51% 39.82% 28.36% 22.61% 19.91% -
Total Cost 213,541 235,605 178,200 180,280 120,680 100,542 137,750 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 5.69% 6.88% 7.03% 5.60% 3.29% 0.60% 3.44% -
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 130.31 144.00 114.10 105.63 91.58 68.51 103.41 3.92%
EPS 27.71 30.82 28.47 20.84 11.96 2.14 12.48 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 65.15 72.01 57.04 52.17 33.35 24.93 37.63 9.57%
EPS 13.86 15.41 14.23 10.29 4.35 0.78 4.54 20.43%
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 5.83 3.72 3.77 4.18 4.35 4.50 3.48 8.97%
P/EPS 27.43 17.36 15.10 21.21 33.28 143.93 28.85 -0.83%
EY 3.65 5.76 6.62 4.71 3.01 0.69 3.47 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 6.37 3.78 4.07 4.28 4.80 5.25 3.48 10.59%
P/EPS 29.95 17.68 16.30 21.69 36.79 168.22 28.85 0.62%
EY 3.34 5.66 6.14 4.61 2.72 0.59 3.47 -0.63%
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