[UTDPLT] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 104.74%
YoY- 110.9%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 156,156 156,004 160,842 134,622 117,333 76,316 56,851 18.33%
PBT 37,117 45,243 46,956 33,535 28,216 14,670 1,279 75.25%
Tax -9,262 -12,824 -13,032 6,270 -9,342 -4,139 -750 52.00%
NP 27,855 32,419 33,924 39,805 18,874 10,531 529 93.54%
-
NP to SH 27,855 32,419 33,924 39,805 18,874 10,531 529 93.54%
-
Tax Rate 24.95% 28.34% 27.75% -18.70% 33.11% 28.21% 58.64% -
Total Cost 128,301 123,585 126,918 94,817 98,459 65,785 56,322 14.70%
-
Net Worth 1,101,292 1,013,353 932,389 843,149 738,288 551,551 541,091 12.56%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,101,292 1,013,353 932,389 843,149 738,288 551,551 541,091 12.56%
NOSH 208,183 208,080 208,122 208,185 198,464 151,525 151,142 5.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 17.84% 20.78% 21.09% 29.57% 16.09% 13.80% 0.93% -
ROE 2.53% 3.20% 3.64% 4.72% 2.56% 1.91% 0.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 75.01 74.97 77.28 64.66 59.12 50.37 37.61 12.18%
EPS 13.38 15.58 16.30 19.12 9.51 6.95 0.35 83.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.29 4.87 4.48 4.05 3.72 3.64 3.58 6.72%
Adjusted Per Share Value based on latest NOSH - 208,185
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.51 37.48 38.64 32.34 28.19 18.33 13.66 18.32%
EPS 6.69 7.79 8.15 9.56 4.53 2.53 0.13 92.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6456 2.4344 2.2399 2.0255 1.7736 1.325 1.2999 12.56%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 13.90 7.60 5.35 4.30 4.42 3.98 3.08 -
P/RPS 18.53 10.14 6.92 6.65 7.48 7.90 8.19 14.57%
P/EPS 103.89 48.78 32.82 22.49 46.48 57.27 880.00 -29.94%
EY 0.96 2.05 3.05 4.45 2.15 1.75 0.11 43.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.56 1.19 1.06 1.19 1.09 0.86 20.46%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 29/08/06 22/08/05 30/08/04 21/08/03 26/08/02 27/08/01 -
Price 12.10 8.30 5.45 4.64 4.52 4.40 3.60 -
P/RPS 16.13 11.07 7.05 7.18 7.65 8.74 9.57 9.08%
P/EPS 90.43 53.27 33.44 24.27 47.53 63.31 1,028.57 -33.30%
EY 1.11 1.88 2.99 4.12 2.10 1.58 0.10 49.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.70 1.22 1.15 1.22 1.21 1.01 14.61%

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