[UTDPLT] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 27.85%
YoY- 98.77%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 597,463 594,321 526,824 472,833 291,515 222,538 279,711 13.47%
PBT 199,569 181,637 160,661 140,758 71,566 32,039 49,392 26.19%
Tax -49,561 -48,609 -31,754 -46,347 -21,063 -8,383 -9,306 32.13%
NP 150,008 133,028 128,907 94,411 50,503 23,656 40,086 24.58%
-
NP to SH 150,008 133,028 128,907 100,387 50,503 23,656 40,086 24.58%
-
Tax Rate 24.83% 26.76% 19.76% 32.93% 29.43% 26.16% 18.84% -
Total Cost 447,455 461,293 397,917 378,422 241,012 198,882 239,625 10.96%
-
Net Worth 1,071,931 978,300 890,879 791,136 566,700 531,919 539,327 12.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 72,849 62,444 62,444 61,328 37,881 30,308 30,299 15.73%
Div Payout % 48.56% 46.94% 48.44% 61.09% 75.01% 128.12% 75.59% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,071,931 978,300 890,879 791,136 566,700 531,919 539,327 12.12%
NOSH 208,142 208,148 208,149 204,428 151,524 151,543 151,496 5.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.11% 22.38% 24.47% 19.97% 17.32% 10.63% 14.33% -
ROE 13.99% 13.60% 14.47% 12.69% 8.91% 4.45% 7.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 287.05 285.53 253.10 231.30 192.39 146.85 184.63 7.62%
EPS 72.07 63.91 61.93 49.10 33.33 15.61 26.46 18.16%
DPS 35.00 30.00 30.00 30.00 25.00 20.00 20.00 9.77%
NAPS 5.15 4.70 4.28 3.87 3.74 3.51 3.56 6.34%
Adjusted Per Share Value based on latest NOSH - 208,130
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 143.53 142.77 126.56 113.59 70.03 53.46 67.19 13.47%
EPS 36.04 31.96 30.97 24.12 12.13 5.68 9.63 24.58%
DPS 17.50 15.00 15.00 14.73 9.10 7.28 7.28 15.73%
NAPS 2.5751 2.3502 2.1402 1.9005 1.3614 1.2778 1.2956 12.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 9.75 7.05 5.10 4.78 4.24 3.66 3.36 -
P/RPS 3.40 2.47 2.02 2.07 2.20 2.49 1.82 10.97%
P/EPS 13.53 11.03 8.24 9.73 12.72 23.45 12.70 1.06%
EY 7.39 9.07 12.14 10.27 7.86 4.27 7.88 -1.06%
DY 3.59 4.26 5.88 6.28 5.90 5.46 5.95 -8.07%
P/NAPS 1.89 1.50 1.19 1.24 1.13 1.04 0.94 12.33%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 26/02/04 27/02/03 26/02/02 26/02/01 -
Price 11.00 7.10 5.00 4.88 4.44 3.68 3.08 -
P/RPS 3.83 2.49 1.98 2.11 2.31 2.51 1.67 14.82%
P/EPS 15.26 11.11 8.07 9.94 13.32 23.57 11.64 4.61%
EY 6.55 9.00 12.39 10.06 7.51 4.24 8.59 -4.41%
DY 3.18 4.23 6.00 6.15 5.63 5.43 6.49 -11.20%
P/NAPS 2.14 1.51 1.17 1.26 1.19 1.05 0.87 16.17%

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