[UTDPLT] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -38.51%
YoY- 40.91%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 143,985 139,622 130,478 116,360 85,260 53,192 43,784 21.93%
PBT 52,300 38,601 48,749 30,093 21,769 15,599 12,047 27.70%
Tax -9,935 -8,090 -12,835 -8,156 -6,201 -4,039 -1,606 35.47%
NP 42,365 30,511 35,914 21,937 15,568 11,560 10,441 26.27%
-
NP to SH 42,365 30,511 35,914 21,937 15,568 11,560 10,441 26.27%
-
Tax Rate 19.00% 20.96% 26.33% 27.10% 28.49% 25.89% 13.33% -
Total Cost 101,620 109,111 94,564 94,423 69,692 41,632 33,343 20.39%
-
Net Worth 1,072,136 978,183 890,567 805,466 566,384 531,790 539,476 12.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 72,863 62,437 62,422 62,439 37,859 30,301 30,307 15.73%
Div Payout % 171.99% 204.64% 173.81% 284.63% 243.19% 262.12% 290.28% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,072,136 978,183 890,567 805,466 566,384 531,790 539,476 12.12%
NOSH 208,181 208,124 208,076 208,130 151,439 151,507 151,538 5.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 29.42% 21.85% 27.52% 18.85% 18.26% 21.73% 23.85% -
ROE 3.95% 3.12% 4.03% 2.72% 2.75% 2.17% 1.94% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.16 67.09 62.71 55.91 56.30 35.11 28.89 15.65%
EPS 20.35 14.66 17.26 10.54 10.28 7.63 6.89 19.77%
DPS 35.00 30.00 30.00 30.00 25.00 20.00 20.00 9.77%
NAPS 5.15 4.70 4.28 3.87 3.74 3.51 3.56 6.34%
Adjusted Per Share Value based on latest NOSH - 208,130
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.59 33.54 31.34 27.95 20.48 12.78 10.52 21.93%
EPS 10.18 7.33 8.63 5.27 3.74 2.78 2.51 26.26%
DPS 17.50 15.00 15.00 15.00 9.10 7.28 7.28 15.73%
NAPS 2.5756 2.3499 2.1394 1.935 1.3606 1.2775 1.296 12.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 9.75 7.05 5.10 4.78 4.24 3.66 3.36 -
P/RPS 14.10 10.51 8.13 8.55 7.53 10.42 11.63 3.26%
P/EPS 47.91 48.09 29.55 45.35 41.25 47.97 48.77 -0.29%
EY 2.09 2.08 3.38 2.21 2.42 2.08 2.05 0.32%
DY 3.59 4.26 5.88 6.28 5.90 5.46 5.95 -8.07%
P/NAPS 1.89 1.50 1.19 1.24 1.13 1.04 0.94 12.33%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 26/02/04 27/02/03 26/02/02 26/02/01 -
Price 11.00 7.10 5.00 4.88 4.44 3.68 3.08 -
P/RPS 15.90 10.58 7.97 8.73 7.89 10.48 10.66 6.88%
P/EPS 54.05 48.43 28.97 46.30 43.19 48.23 44.70 3.21%
EY 1.85 2.06 3.45 2.16 2.32 2.07 2.24 -3.13%
DY 3.18 4.23 6.00 6.15 5.63 5.43 6.49 -11.20%
P/NAPS 2.14 1.51 1.17 1.26 1.19 1.05 0.87 16.17%

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