[UTDPLT] QoQ Annualized Quarter 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- 8.42%
YoY- 113.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 475,297 434,294 399,256 291,515 275,006 277,616 249,968 53.42%
PBT 147,645 122,520 132,176 71,566 66,396 50,612 42,544 129.04%
Tax -50,921 -48,786 -60,204 -21,063 -19,816 -14,356 -12,156 159.63%
NP 96,724 73,734 71,972 50,503 46,580 36,256 30,388 116.22%
-
NP to SH 104,692 85,686 95,876 50,503 46,580 36,256 30,388 127.93%
-
Tax Rate 34.49% 39.82% 45.55% 29.43% 29.85% 28.36% 28.57% -
Total Cost 378,573 360,560 327,284 241,012 228,426 241,360 219,580 43.73%
-
Net Worth 784,987 764,759 768,078 566,700 566,595 551,721 541,343 28.08%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 37,881 - - - -
Div Payout % - - - 75.01% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 784,987 764,759 768,078 566,700 566,595 551,721 541,343 28.08%
NOSH 202,316 205,580 205,919 151,524 151,496 151,571 151,636 21.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 20.35% 16.98% 18.03% 17.32% 16.94% 13.06% 12.16% -
ROE 13.34% 11.20% 12.48% 8.91% 8.22% 6.57% 5.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 234.93 211.25 193.89 192.39 181.53 183.16 164.85 26.61%
EPS 51.75 41.68 46.56 33.33 30.75 23.92 20.04 88.11%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 3.88 3.72 3.73 3.74 3.74 3.64 3.57 5.70%
Adjusted Per Share Value based on latest NOSH - 151,439
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 114.18 104.33 95.91 70.03 66.06 66.69 60.05 53.41%
EPS 25.15 20.58 23.03 12.13 11.19 8.71 7.30 127.93%
DPS 0.00 0.00 0.00 9.10 0.00 0.00 0.00 -
NAPS 1.8858 1.8372 1.8452 1.3614 1.3611 1.3254 1.3005 28.08%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.48 4.42 4.20 4.24 3.98 3.98 3.70 -
P/RPS 1.91 2.09 2.17 2.20 2.19 2.17 2.24 -10.07%
P/EPS 8.66 10.60 9.02 12.72 12.94 16.64 18.46 -39.59%
EY 11.55 9.43 11.09 7.86 7.73 6.01 5.42 65.52%
DY 0.00 0.00 0.00 5.90 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.13 1.13 1.06 1.09 1.04 6.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 22/05/02 -
Price 4.68 4.52 4.28 4.44 4.16 4.40 4.08 -
P/RPS 1.99 2.14 2.21 2.31 2.29 2.40 2.48 -13.63%
P/EPS 9.04 10.84 9.19 13.32 13.53 18.39 20.36 -41.77%
EY 11.06 9.22 10.88 7.51 7.39 5.44 4.91 71.75%
DY 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 1.21 1.22 1.15 1.19 1.11 1.21 1.14 4.04%

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