[UTDPLT] YoY Quarter Result on 31-Dec-2001 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 30.56%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 130,478 116,360 85,260 53,192 43,784 99,485 0 -100.00%
PBT 48,749 30,093 21,769 15,599 12,047 25,773 0 -100.00%
Tax -12,835 -8,156 -6,201 -4,039 -1,606 -2,076 0 -100.00%
NP 35,914 21,937 15,568 11,560 10,441 23,697 0 -100.00%
-
NP to SH 35,914 21,937 15,568 11,560 10,441 23,697 0 -100.00%
-
Tax Rate 26.33% 27.10% 28.49% 25.89% 13.33% 8.05% - -
Total Cost 94,564 94,423 69,692 41,632 33,343 75,788 0 -100.00%
-
Net Worth 890,567 805,466 566,384 531,790 539,476 531,818 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 62,422 62,439 37,859 30,301 30,307 37,878 - -100.00%
Div Payout % 173.81% 284.63% 243.19% 262.12% 290.28% 159.85% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 890,567 805,466 566,384 531,790 539,476 531,818 0 -100.00%
NOSH 208,076 208,130 151,439 151,507 151,538 151,515 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 27.52% 18.85% 18.26% 21.73% 23.85% 23.82% 0.00% -
ROE 4.03% 2.72% 2.75% 2.17% 1.94% 4.46% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 62.71 55.91 56.30 35.11 28.89 65.66 0.00 -100.00%
EPS 17.26 10.54 10.28 7.63 6.89 15.64 0.00 -100.00%
DPS 30.00 30.00 25.00 20.00 20.00 25.00 0.00 -100.00%
NAPS 4.28 3.87 3.74 3.51 3.56 3.51 2.99 -0.38%
Adjusted Per Share Value based on latest NOSH - 151,507
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 31.34 27.95 20.48 12.78 10.52 23.90 0.00 -100.00%
EPS 8.63 5.27 3.74 2.78 2.51 5.69 0.00 -100.00%
DPS 15.00 15.00 9.10 7.28 7.28 9.10 0.00 -100.00%
NAPS 2.1394 1.935 1.3606 1.2775 1.296 1.2776 2.99 0.35%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 5.10 4.78 4.24 3.66 3.36 0.00 0.00 -
P/RPS 8.13 8.55 7.53 10.42 11.63 0.00 0.00 -100.00%
P/EPS 29.55 45.35 41.25 47.97 48.77 0.00 0.00 -100.00%
EY 3.38 2.21 2.42 2.08 2.05 0.00 0.00 -100.00%
DY 5.88 6.28 5.90 5.46 5.95 0.00 0.00 -100.00%
P/NAPS 1.19 1.24 1.13 1.04 0.94 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 26/02/04 27/02/03 26/02/02 26/02/01 28/02/00 - -
Price 5.00 4.88 4.44 3.68 3.08 4.06 0.00 -
P/RPS 7.97 8.73 7.89 10.48 10.66 6.18 0.00 -100.00%
P/EPS 28.97 46.30 43.19 48.23 44.70 25.96 0.00 -100.00%
EY 3.45 2.16 2.32 2.07 2.24 3.85 0.00 -100.00%
DY 6.00 6.15 5.63 5.43 6.49 6.16 0.00 -100.00%
P/NAPS 1.17 1.26 1.19 1.05 0.87 1.16 0.00 -100.00%

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