[UTDPLT] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.62%
YoY- 113.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 594,321 526,824 472,833 291,515 222,538 279,711 229,157 -1.00%
PBT 181,637 160,661 140,827 71,567 32,039 49,392 58,421 -1.19%
Tax -48,609 -31,754 -46,347 -21,063 -8,383 -9,306 -2,194 -3.23%
NP 133,028 128,907 94,480 50,504 23,656 40,086 56,227 -0.91%
-
NP to SH 133,028 128,907 100,456 50,504 23,656 40,086 56,227 -0.91%
-
Tax Rate 26.76% 19.76% 32.91% 29.43% 26.16% 18.84% 3.76% -
Total Cost 461,293 397,917 378,353 241,011 198,882 239,625 172,930 -1.03%
-
Net Worth 978,183 890,567 805,466 566,384 531,790 539,476 531,818 -0.64%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 62,437 62,422 62,439 37,859 30,301 30,307 37,878 -0.52%
Div Payout % 46.94% 48.42% 62.16% 74.96% 128.09% 75.61% 67.37% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 978,183 890,567 805,466 566,384 531,790 539,476 531,818 -0.64%
NOSH 208,124 208,076 208,130 151,439 151,507 151,538 151,515 -0.33%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 22.38% 24.47% 19.98% 17.32% 10.63% 14.33% 24.54% -
ROE 13.60% 14.47% 12.47% 8.92% 4.45% 7.43% 10.57% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 285.56 253.19 227.18 192.50 146.88 184.58 151.24 -0.67%
EPS 63.92 61.95 48.27 33.35 15.61 26.45 37.11 -0.57%
DPS 30.00 30.00 30.00 25.00 20.00 20.00 25.00 -0.19%
NAPS 4.70 4.28 3.87 3.74 3.51 3.56 3.51 -0.30%
Adjusted Per Share Value based on latest NOSH - 151,439
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 142.77 126.56 113.59 70.03 53.46 67.19 55.05 -1.00%
EPS 31.96 30.97 24.13 12.13 5.68 9.63 13.51 -0.91%
DPS 15.00 15.00 15.00 9.10 7.28 7.28 9.10 -0.52%
NAPS 2.3499 2.1394 1.935 1.3606 1.2775 1.296 1.2776 -0.64%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 7.05 5.10 4.78 4.24 3.66 3.36 0.00 -
P/RPS 2.47 2.01 2.10 2.20 2.49 1.82 0.00 -100.00%
P/EPS 11.03 8.23 9.90 12.71 23.44 12.70 0.00 -100.00%
EY 9.07 12.15 10.10 7.87 4.27 7.87 0.00 -100.00%
DY 4.26 5.88 6.28 5.90 5.46 5.95 0.00 -100.00%
P/NAPS 1.50 1.19 1.24 1.13 1.04 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 26/02/04 27/02/03 26/02/02 26/02/01 - -
Price 7.10 5.00 4.88 4.44 3.68 3.08 0.00 -
P/RPS 2.49 1.97 2.15 2.31 2.51 1.67 0.00 -100.00%
P/EPS 11.11 8.07 10.11 13.31 23.57 11.64 0.00 -100.00%
EY 9.00 12.39 9.89 7.51 4.24 8.59 0.00 -100.00%
DY 4.23 6.00 6.15 5.63 5.43 6.49 0.00 -100.00%
P/NAPS 1.51 1.17 1.26 1.19 1.05 0.87 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