[UTDPLT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 78.74%
YoY- 136.34%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 102,825 472,833 356,473 217,147 99,814 291,515 206,255 -37.10%
PBT 27,238 140,758 110,734 61,260 33,044 71,566 49,797 -33.09%
Tax -7,796 -46,347 -38,191 -24,393 -15,051 -21,063 -14,862 -34.93%
NP 19,442 94,411 72,543 36,867 17,993 50,503 34,935 -32.31%
-
NP to SH 19,442 100,387 78,519 42,843 23,969 50,503 34,935 -32.31%
-
Tax Rate 28.62% 32.93% 34.49% 39.82% 45.55% 29.43% 29.85% -
Total Cost 83,383 378,422 283,930 180,280 81,821 241,012 171,320 -38.09%
-
Net Worth 826,389 791,136 784,987 764,759 768,078 566,700 566,595 28.58%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 61,328 - - - 37,881 - -
Div Payout % - 61.09% - - - 75.01% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 826,389 791,136 784,987 764,759 768,078 566,700 566,595 28.58%
NOSH 208,158 204,428 202,316 205,580 205,919 151,524 151,496 23.56%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.91% 19.97% 20.35% 16.98% 18.03% 17.32% 16.94% -
ROE 2.35% 12.69% 10.00% 5.60% 3.12% 8.91% 6.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.40 231.30 176.20 105.63 48.47 192.39 136.15 -49.09%
EPS 9.34 49.10 38.81 20.84 11.64 33.33 23.06 -45.22%
DPS 0.00 30.00 0.00 0.00 0.00 25.00 0.00 -
NAPS 3.97 3.87 3.88 3.72 3.73 3.74 3.74 4.05%
Adjusted Per Share Value based on latest NOSH - 198,464
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.70 113.59 85.64 52.17 23.98 70.03 49.55 -37.10%
EPS 4.67 24.12 18.86 10.29 5.76 12.13 8.39 -32.30%
DPS 0.00 14.73 0.00 0.00 0.00 9.10 0.00 -
NAPS 1.9852 1.9005 1.8858 1.8372 1.8452 1.3614 1.3611 28.58%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.86 4.78 4.48 4.42 4.20 4.24 3.98 -
P/RPS 9.84 2.07 2.54 4.18 8.66 2.20 2.92 124.60%
P/EPS 52.03 9.73 11.54 21.21 36.08 12.72 17.26 108.53%
EY 1.92 10.27 8.66 4.71 2.77 7.86 5.79 -52.05%
DY 0.00 6.28 0.00 0.00 0.00 5.90 0.00 -
P/NAPS 1.22 1.24 1.15 1.19 1.13 1.13 1.06 9.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 -
Price 4.58 4.88 4.68 4.52 4.28 4.44 4.16 -
P/RPS 9.27 2.11 2.66 4.28 8.83 2.31 3.06 109.22%
P/EPS 49.04 9.94 12.06 21.69 36.77 13.32 18.04 94.66%
EY 2.04 10.06 8.29 4.61 2.72 7.51 5.54 -48.59%
DY 0.00 6.15 0.00 0.00 0.00 5.63 0.00 -
P/NAPS 1.15 1.26 1.21 1.22 1.15 1.19 1.11 2.38%

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