[UTDPLT] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -4.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 607,651 570,613 562,919 475,844 238,097 328,837 241,693 16.60%
PBT 196,910 174,313 175,955 135,021 39,765 93,975 41,303 29.71%
Tax -48,719 -46,262 -36,257 -39,092 -11,225 -33,075 -6,765 38.94%
NP 148,191 128,051 139,698 95,929 28,540 60,900 34,538 27.45%
-
NP to SH 148,191 128,051 139,698 95,929 28,540 66,876 34,538 27.45%
-
Tax Rate 24.74% 26.54% 20.61% 28.95% 28.23% 35.20% 16.38% -
Total Cost 459,460 442,562 423,221 379,915 209,557 267,937 207,155 14.19%
-
Net Worth 1,094,930 1,003,577 919,682 826,389 541,343 768,078 541,084 12.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div 72,863 62,437 62,422 62,439 30,301 37,859 30,307 15.73%
Div Payout % 49.17% 48.76% 44.68% 65.09% 106.17% 56.61% 87.75% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 1,094,930 1,003,577 919,682 826,389 541,343 768,078 541,084 12.45%
NOSH 208,161 208,211 208,072 208,158 151,636 205,919 151,564 5.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 24.39% 22.44% 24.82% 20.16% 11.99% 18.52% 14.29% -
ROE 13.53% 12.76% 15.19% 11.61% 5.27% 8.71% 6.38% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 291.91 274.06 270.54 228.60 157.02 159.69 159.47 10.59%
EPS 71.19 61.50 67.14 46.08 18.82 32.48 22.79 20.89%
DPS 35.00 30.00 30.00 30.00 20.00 18.39 20.00 9.77%
NAPS 5.26 4.82 4.42 3.97 3.57 3.73 3.57 6.66%
Adjusted Per Share Value based on latest NOSH - 208,158
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 145.98 137.08 135.23 114.31 57.20 79.00 58.06 16.60%
EPS 35.60 30.76 33.56 23.05 6.86 16.07 8.30 27.45%
DPS 17.50 15.00 15.00 15.00 7.28 9.10 7.28 15.73%
NAPS 2.6303 2.4109 2.2094 1.9852 1.3005 1.8452 1.2998 12.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 31/03/03 30/03/01 -
Price 11.00 7.30 4.98 4.86 3.70 4.20 2.90 -
P/RPS 3.77 2.66 1.84 2.13 2.36 2.63 1.82 12.89%
P/EPS 15.45 11.87 7.42 10.55 19.66 12.93 12.73 3.27%
EY 6.47 8.42 13.48 9.48 5.09 7.73 7.86 -3.19%
DY 3.18 4.11 6.02 6.17 5.41 4.38 6.90 -12.10%
P/NAPS 2.09 1.51 1.13 1.22 1.04 1.13 0.81 17.10%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 14/05/07 17/05/06 17/05/05 17/05/04 22/05/02 12/05/03 28/05/01 -
Price 13.20 8.15 5.05 4.58 4.08 4.28 2.98 -
P/RPS 4.52 2.97 1.87 2.00 2.60 2.68 1.87 15.83%
P/EPS 18.54 13.25 7.52 9.94 21.68 13.18 13.08 5.98%
EY 5.39 7.55 13.29 10.06 4.61 7.59 7.65 -5.66%
DY 2.65 3.68 5.94 6.55 4.90 4.30 6.71 -14.33%
P/NAPS 2.51 1.69 1.14 1.15 1.14 1.15 0.83 20.24%

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