[UTDPLT] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.22%
YoY- -5.41%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 182,938 181,555 154,937 158,899 139,326 67,447 65,562 18.64%
PBT 73,065 66,618 53,548 51,139 49,474 24,492 12,251 34.64%
Tax -16,360 -16,650 -15,188 -17,393 -13,798 -7,684 -3,397 29.93%
NP 56,705 49,968 38,360 33,746 35,676 16,808 8,854 36.25%
-
NP to SH 56,718 49,968 38,360 33,746 35,676 16,808 8,854 36.26%
-
Tax Rate 22.39% 24.99% 28.36% 34.01% 27.89% 31.37% 27.73% -
Total Cost 126,233 131,587 116,577 125,153 103,650 50,639 56,708 14.26%
-
Net Worth 1,157,255 1,063,458 969,927 876,438 801,986 566,834 553,374 13.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,157,255 1,063,458 969,927 876,438 801,986 566,834 553,374 13.07%
NOSH 208,139 208,113 208,138 208,180 206,697 151,559 151,609 5.42%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 31.00% 27.52% 24.76% 21.24% 25.61% 24.92% 13.50% -
ROE 4.90% 4.70% 3.95% 3.85% 4.45% 2.97% 1.60% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 87.89 87.24 74.44 76.33 67.41 44.50 43.24 12.54%
EPS 27.25 24.01 18.43 16.21 17.26 11.09 5.84 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.56 5.11 4.66 4.21 3.88 3.74 3.65 7.26%
Adjusted Per Share Value based on latest NOSH - 208,180
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 43.95 43.61 37.22 38.17 33.47 16.20 15.75 18.64%
EPS 13.63 12.00 9.22 8.11 8.57 4.04 2.13 36.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7801 2.5547 2.3301 2.1055 1.9266 1.3617 1.3294 13.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 12.30 8.30 6.30 4.80 4.48 3.98 3.06 -
P/RPS 13.99 9.51 8.46 6.29 6.65 8.94 7.08 12.01%
P/EPS 45.14 34.57 34.18 29.61 25.96 35.89 52.40 -2.45%
EY 2.22 2.89 2.93 3.38 3.85 2.79 1.91 2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.62 1.35 1.14 1.15 1.06 0.84 17.48%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 20/11/06 21/11/05 09/11/04 13/11/03 14/11/02 26/11/01 -
Price 12.90 8.40 6.75 4.98 4.68 4.16 3.40 -
P/RPS 14.68 9.63 9.07 6.52 6.94 9.35 7.86 10.96%
P/EPS 47.34 34.99 36.63 30.72 27.11 37.51 58.22 -3.38%
EY 2.11 2.86 2.73 3.26 3.69 2.67 1.72 3.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.64 1.45 1.18 1.21 1.11 0.93 16.44%

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