[UTDPLT] YoY TTM 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- 25.08%
YoY- 102.36%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 592,393 585,177 512,706 441,733 259,447 213,130 335,412 9.93%
PBT 185,670 191,785 142,005 132,503 65,397 28,487 63,118 19.69%
Tax -47,516 -53,354 -27,075 -44,392 -18,901 -5,950 -9,776 30.13%
NP 138,154 138,431 114,930 88,111 46,496 22,537 53,342 17.17%
-
NP to SH 138,154 138,431 114,930 94,087 46,496 22,537 53,342 17.17%
-
Tax Rate 25.59% 27.82% 19.07% 33.50% 28.90% 20.89% 15.49% -
Total Cost 454,239 446,746 397,776 353,622 212,951 190,593 282,070 8.26%
-
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 62,437 62,422 62,439 37,859 30,301 30,307 37,878 8.68%
Div Payout % 45.19% 45.09% 54.33% 40.24% 65.17% 134.48% 71.01% -
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 23.32% 23.66% 22.42% 19.95% 17.92% 10.57% 15.90% -
ROE 12.99% 14.27% 13.11% 11.73% 8.20% 4.07% 9.52% -
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 284.65 281.15 246.28 213.71 171.18 140.58 221.44 4.27%
EPS 66.38 66.51 55.21 45.52 30.68 14.87 35.22 11.13%
DPS 30.00 30.00 30.00 18.32 20.00 20.00 25.00 3.08%
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 142.31 140.58 123.17 106.12 62.33 51.20 80.58 9.93%
EPS 33.19 33.26 27.61 22.60 11.17 5.41 12.81 17.18%
DPS 15.00 15.00 15.00 9.10 7.28 7.28 9.10 8.68%
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 2.92 2.24 1.95 2.10 2.32 2.18 1.49 11.86%
P/EPS 12.50 9.47 8.69 9.84 12.97 20.59 9.37 4.91%
EY 8.00 10.56 11.50 10.16 7.71 4.86 10.67 -4.68%
DY 3.61 4.76 6.25 4.09 5.03 6.54 7.58 -11.62%
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 2.95 2.40 2.02 2.19 2.43 2.42 1.54 11.43%
P/EPS 12.65 10.15 9.02 10.28 13.56 22.87 9.65 4.61%
EY 7.90 9.85 11.09 9.73 7.37 4.37 10.36 -4.41%
DY 3.57 4.44 6.02 3.91 4.81 5.88 7.35 -11.33%
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