[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 83.27%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 237,447 102,825 472,833 356,473 217,147 99,814 291,515 -12.79%
PBT 60,773 27,238 140,758 110,734 61,260 33,044 71,566 -10.33%
Tax -1,526 -7,796 -46,347 -38,191 -24,393 -15,051 -21,063 -82.64%
NP 59,247 19,442 94,411 72,543 36,867 17,993 50,503 11.24%
-
NP to SH 59,247 19,442 100,387 78,519 42,843 23,969 50,503 11.24%
-
Tax Rate 2.51% 28.62% 32.93% 34.49% 39.82% 45.55% 29.43% -
Total Cost 178,200 83,383 378,422 283,930 180,280 81,821 241,012 -18.24%
-
Net Worth 842,818 826,389 791,136 784,987 764,759 768,078 566,700 30.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 61,328 - - - 37,881 -
Div Payout % - - 61.09% - - - 75.01% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 842,818 826,389 791,136 784,987 764,759 768,078 566,700 30.32%
NOSH 208,103 208,158 204,428 202,316 205,580 205,919 151,524 23.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 24.95% 18.91% 19.97% 20.35% 16.98% 18.03% 17.32% -
ROE 7.03% 2.35% 12.69% 10.00% 5.60% 3.12% 8.91% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 114.10 49.40 231.30 176.20 105.63 48.47 192.39 -29.43%
EPS 28.47 9.34 49.10 38.81 20.84 11.64 33.33 -9.98%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 25.00 -
NAPS 4.05 3.97 3.87 3.88 3.72 3.73 3.74 5.45%
Adjusted Per Share Value based on latest NOSH - 206,697
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 57.04 24.70 113.59 85.64 52.17 23.98 70.03 -12.79%
EPS 14.23 4.67 24.12 18.86 10.29 5.76 12.13 11.24%
DPS 0.00 0.00 14.73 0.00 0.00 0.00 9.10 -
NAPS 2.0247 1.9852 1.9005 1.8858 1.8372 1.8452 1.3614 30.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.30 4.86 4.78 4.48 4.42 4.20 4.24 -
P/RPS 3.77 9.84 2.07 2.54 4.18 8.66 2.20 43.24%
P/EPS 15.10 52.03 9.73 11.54 21.21 36.08 12.72 12.12%
EY 6.62 1.92 10.27 8.66 4.71 2.77 7.86 -10.82%
DY 0.00 0.00 6.28 0.00 0.00 0.00 5.90 -
P/NAPS 1.06 1.22 1.24 1.15 1.19 1.13 1.13 -4.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 17/05/04 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 -
Price 4.64 4.58 4.88 4.68 4.52 4.28 4.44 -
P/RPS 4.07 9.27 2.11 2.66 4.28 8.83 2.31 45.92%
P/EPS 16.30 49.04 9.94 12.06 21.69 36.77 13.32 14.42%
EY 6.14 2.04 10.06 8.29 4.61 2.72 7.51 -12.57%
DY 0.00 0.00 6.15 0.00 0.00 0.00 5.63 -
P/NAPS 1.15 1.15 1.26 1.21 1.22 1.15 1.19 -2.25%

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