[UTDPLT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.42%
YoY- 63.71%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 208,992 143,985 139,622 130,478 116,360 85,260 53,192 25.60%
PBT 90,054 52,300 38,601 48,749 30,093 21,769 15,599 33.91%
Tax -18,665 -9,935 -8,090 -12,835 -8,156 -6,201 -4,039 29.04%
NP 71,389 42,365 30,511 35,914 21,937 15,568 11,560 35.43%
-
NP to SH 71,389 42,365 30,511 35,914 21,937 15,568 11,560 35.43%
-
Tax Rate 20.73% 19.00% 20.96% 26.33% 27.10% 28.49% 25.89% -
Total Cost 137,603 101,620 109,111 94,564 94,423 69,692 41,632 22.03%
-
Net Worth 1,196,754 1,072,136 978,183 890,567 805,466 566,384 531,790 14.46%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 83,252 72,863 62,437 62,422 62,439 37,859 30,301 18.33%
Div Payout % 116.62% 171.99% 204.64% 173.81% 284.63% 243.19% 262.12% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,196,754 1,072,136 978,183 890,567 805,466 566,384 531,790 14.46%
NOSH 208,131 208,181 208,124 208,076 208,130 151,439 151,507 5.43%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 34.16% 29.42% 21.85% 27.52% 18.85% 18.26% 21.73% -
ROE 5.97% 3.95% 3.12% 4.03% 2.72% 2.75% 2.17% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 100.41 69.16 67.09 62.71 55.91 56.30 35.11 19.13%
EPS 34.30 20.35 14.66 17.26 10.54 10.28 7.63 28.45%
DPS 40.00 35.00 30.00 30.00 30.00 25.00 20.00 12.24%
NAPS 5.75 5.15 4.70 4.28 3.87 3.74 3.51 8.57%
Adjusted Per Share Value based on latest NOSH - 208,076
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 50.21 34.59 33.54 31.34 27.95 20.48 12.78 25.60%
EPS 17.15 10.18 7.33 8.63 5.27 3.74 2.78 35.40%
DPS 20.00 17.50 15.00 15.00 15.00 9.10 7.28 18.33%
NAPS 2.875 2.5756 2.3499 2.1394 1.935 1.3606 1.2775 14.46%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 12.70 9.75 7.05 5.10 4.78 4.24 3.66 -
P/RPS 12.65 14.10 10.51 8.13 8.55 7.53 10.42 3.28%
P/EPS 37.03 47.91 48.09 29.55 45.35 41.25 47.97 -4.22%
EY 2.70 2.09 2.08 3.38 2.21 2.42 2.08 4.44%
DY 3.15 3.59 4.26 5.88 6.28 5.90 5.46 -8.75%
P/NAPS 2.21 1.89 1.50 1.19 1.24 1.13 1.04 13.37%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 27/02/06 28/02/05 26/02/04 27/02/03 26/02/02 -
Price 14.30 11.00 7.10 5.00 4.88 4.44 3.68 -
P/RPS 14.24 15.90 10.58 7.97 8.73 7.89 10.48 5.24%
P/EPS 41.69 54.05 48.43 28.97 46.30 43.19 48.23 -2.39%
EY 2.40 1.85 2.06 3.45 2.16 2.32 2.07 2.49%
DY 2.80 3.18 4.23 6.00 6.15 5.63 5.43 -10.44%
P/NAPS 2.49 2.14 1.51 1.17 1.26 1.19 1.05 15.47%

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