[UTDPLT] YoY Cumulative 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- 83.27%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 452,771 454,699 396,346 356,473 206,255 169,346 235,927 11.47%
PBT 147,269 143,036 111,912 110,734 49,797 16,440 37,345 25.68%
Tax -39,626 -40,519 -18,919 -38,191 -14,862 -4,344 -7,700 31.37%
NP 107,643 102,517 92,993 72,543 34,935 12,096 29,645 23.96%
-
NP to SH 107,643 102,517 92,993 78,519 34,935 12,096 29,645 23.96%
-
Tax Rate 26.91% 28.33% 16.91% 34.49% 29.85% 26.42% 20.62% -
Total Cost 345,128 352,182 303,353 283,930 171,320 157,250 206,282 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 10.12% 10.57% 10.61% 10.00% 6.17% 2.19% 5.29% -
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 217.55 218.49 190.43 176.20 136.15 111.72 155.75 5.72%
EPS 51.72 49.26 44.68 38.81 23.06 7.98 19.57 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 108.77 109.23 95.21 85.64 49.55 40.68 56.68 11.47%
EPS 25.86 24.63 22.34 18.86 8.39 2.91 7.12 23.96%
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 3.82 2.88 2.52 2.54 2.92 2.74 2.12 10.30%
P/EPS 16.05 12.79 10.74 11.54 17.26 38.35 16.86 -0.81%
EY 6.23 7.82 9.31 8.66 5.79 2.61 5.93 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 3.86 3.09 2.62 2.66 3.06 3.04 2.18 9.98%
P/EPS 16.24 13.70 11.15 12.06 18.04 42.61 17.37 -1.11%
EY 6.16 7.30 8.97 8.29 5.54 2.35 5.76 1.12%
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