[UTDPLT] YoY 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- 89.02%
YoY- 112.26%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 181,555 154,937 158,899 139,326 67,447 65,562 79,271 14.80%
PBT 66,618 53,548 51,139 49,474 24,492 12,251 13,739 30.08%
Tax -16,650 -15,188 -17,393 -13,798 -7,684 -3,397 -3,000 33.04%
NP 49,968 38,360 33,746 35,676 16,808 8,854 10,739 29.19%
-
NP to SH 49,968 38,360 33,746 35,676 16,808 8,854 10,739 29.19%
-
Tax Rate 24.99% 28.36% 34.01% 27.89% 31.37% 27.73% 21.84% -
Total Cost 131,587 116,577 125,153 103,650 50,639 56,708 68,532 11.48%
-
Net Worth 1,063,458 969,927 876,438 801,986 566,834 553,374 560,427 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 1,063,458 969,927 876,438 801,986 566,834 553,374 560,427 11.26%
NOSH 208,113 208,138 208,180 206,697 151,559 151,609 151,466 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 27.52% 24.76% 21.24% 25.61% 24.92% 13.50% 13.55% -
ROE 4.70% 3.95% 3.85% 4.45% 2.97% 1.60% 1.92% -
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 87.24 74.44 76.33 67.41 44.50 43.24 52.34 8.88%
EPS 24.01 18.43 16.21 17.26 11.09 5.84 7.09 22.53%
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 43.61 37.22 38.17 33.47 16.20 15.75 19.04 14.80%
EPS 12.00 9.22 8.11 8.57 4.04 2.13 2.58 29.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5547 2.3301 2.1055 1.9266 1.3617 1.3294 1.3463 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 9.51 8.46 6.29 6.65 8.94 7.08 6.31 7.07%
P/EPS 34.57 34.18 29.61 25.96 35.89 52.40 46.54 -4.83%
EY 2.89 2.93 3.38 3.85 2.79 1.91 2.15 5.05%
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 9.63 9.07 6.52 6.94 9.35 7.86 6.50 6.76%
P/EPS 34.99 36.63 30.72 27.11 37.51 58.22 47.95 -5.11%
EY 2.86 2.73 3.26 3.69 2.67 1.72 2.09 5.36%
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