[UTDPLT] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -80.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 126,107 115,212 138,920 102,825 62,492 99,814 46,933 17.89%
PBT 32,749 35,208 42,532 27,238 10,636 33,044 2,910 49.67%
Tax -9,310 -9,952 -12,299 -7,796 -3,039 -15,051 -197 90.08%
NP 23,439 25,256 30,233 19,442 7,597 17,993 2,713 43.22%
-
NP to SH 23,439 25,256 30,233 19,442 7,597 23,969 2,713 43.22%
-
Tax Rate 28.43% 28.27% 28.92% 28.62% 28.57% 45.55% 6.77% -
Total Cost 102,668 89,956 108,687 83,383 54,895 81,821 44,220 15.06%
-
Net Worth 1,094,930 1,003,577 919,682 826,389 541,343 768,078 541,084 12.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 1,094,930 1,003,577 919,682 826,389 541,343 768,078 541,084 12.45%
NOSH 208,161 208,211 208,072 208,158 151,636 205,919 151,564 5.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 18.59% 21.92% 21.76% 18.91% 12.16% 18.03% 5.78% -
ROE 2.14% 2.52% 3.29% 2.35% 1.40% 3.12% 0.50% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 60.58 55.33 66.77 49.40 41.21 48.47 30.97 11.82%
EPS 11.26 12.13 14.53 9.34 5.01 11.64 1.79 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.26 4.82 4.42 3.97 3.57 3.73 3.57 6.66%
Adjusted Per Share Value based on latest NOSH - 208,158
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 30.29 27.68 33.37 24.70 15.01 23.98 11.27 17.90%
EPS 5.63 6.07 7.26 4.67 1.83 5.76 0.65 43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6303 2.4109 2.2094 1.9852 1.3005 1.8452 1.2998 12.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 31/03/03 30/03/01 -
Price 11.00 7.30 4.98 4.86 3.70 4.20 2.90 -
P/RPS 18.16 13.19 7.46 9.84 8.98 8.66 9.37 11.65%
P/EPS 97.69 60.18 34.27 52.03 73.85 36.08 162.01 -8.08%
EY 1.02 1.66 2.92 1.92 1.35 2.77 0.62 8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.51 1.13 1.22 1.04 1.13 0.81 17.10%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 14/05/07 17/05/06 17/05/05 17/05/04 22/05/02 12/05/03 28/05/01 -
Price 13.20 8.15 5.05 4.58 4.08 4.28 2.98 -
P/RPS 21.79 14.73 7.56 9.27 9.90 8.83 9.62 14.59%
P/EPS 117.23 67.19 34.76 49.04 81.44 36.77 166.48 -5.67%
EY 0.85 1.49 2.88 2.04 1.23 2.72 0.60 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 1.69 1.14 1.15 1.14 1.15 0.83 20.24%

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