[UTDPLT] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 20.65%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Revenue 570,613 562,919 475,844 238,097 241,693 314,108 10.45%
PBT 174,313 175,955 135,021 39,765 41,303 69,420 16.57%
Tax -46,262 -36,257 -39,092 -11,225 -6,765 -4,932 45.19%
NP 128,051 139,698 95,929 28,540 34,538 64,488 12.10%
-
NP to SH 128,051 139,698 95,929 28,540 34,538 64,488 12.10%
-
Tax Rate 26.54% 20.61% 28.95% 28.23% 16.38% 7.10% -
Total Cost 442,562 423,221 379,915 209,557 207,155 249,620 10.00%
-
Net Worth 1,003,577 919,682 826,389 541,343 541,084 539,617 10.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Div 62,437 62,422 62,439 30,301 30,307 37,878 8.68%
Div Payout % 48.76% 44.68% 65.09% 106.17% 87.75% 58.74% -
Equity
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,003,577 919,682 826,389 541,343 541,084 539,617 10.88%
NOSH 208,211 208,072 208,158 151,636 151,564 151,577 5.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 22.44% 24.82% 20.16% 11.99% 14.29% 20.53% -
ROE 12.76% 15.19% 11.61% 5.27% 6.38% 11.95% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
RPS 274.06 270.54 228.60 157.02 159.47 207.23 4.76%
EPS 61.50 67.14 46.08 18.82 22.79 42.54 6.33%
DPS 30.00 30.00 30.00 20.00 20.00 24.99 3.09%
NAPS 4.82 4.42 3.97 3.57 3.57 3.56 5.17%
Adjusted Per Share Value based on latest NOSH - 151,636
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
RPS 137.08 135.23 114.31 57.20 58.06 75.46 10.45%
EPS 30.76 33.56 23.05 6.86 8.30 15.49 12.10%
DPS 15.00 15.00 15.00 7.28 7.28 9.10 8.68%
NAPS 2.4109 2.2094 1.9852 1.3005 1.2998 1.2963 10.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 29/03/02 30/03/01 31/03/00 -
Price 7.30 4.98 4.86 3.70 2.90 4.06 -
P/RPS 2.66 1.84 2.13 2.36 1.82 1.96 5.21%
P/EPS 11.87 7.42 10.55 19.66 12.73 9.54 3.70%
EY 8.42 13.48 9.48 5.09 7.86 10.48 -3.58%
DY 4.11 6.02 6.17 5.41 6.90 6.16 -6.51%
P/NAPS 1.51 1.13 1.22 1.04 0.81 1.14 4.79%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/06 17/05/05 17/05/04 22/05/02 28/05/01 - -
Price 8.15 5.05 4.58 4.08 2.98 0.00 -
P/RPS 2.97 1.87 2.00 2.60 1.87 0.00 -
P/EPS 13.25 7.52 9.94 21.68 13.08 0.00 -
EY 7.55 13.29 10.06 4.61 7.65 0.00 -
DY 3.68 5.94 6.55 4.90 6.71 0.00 -
P/NAPS 1.69 1.14 1.15 1.14 0.83 0.00 -

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