[UTDPLT] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 28.48%
YoY- 188.81%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 606,265 528,461 475,297 275,006 225,794 314,569 449,597 -0.31%
PBT 190,714 149,216 147,645 66,396 21,920 49,793 121,821 -0.47%
Tax -54,025 -25,225 -50,921 -19,816 -5,792 -10,266 42 -
NP 136,689 123,990 96,724 46,580 16,128 39,526 121,864 -0.12%
-
NP to SH 136,689 123,990 104,692 46,580 16,128 39,526 121,864 -0.12%
-
Tax Rate 28.33% 16.91% 34.49% 29.85% 26.42% 20.62% -0.03% -
Total Cost 469,576 404,470 378,573 228,426 209,666 275,042 327,733 -0.38%
-
Net Worth 969,811 876,232 784,987 566,595 553,263 560,482 545,478 -0.60%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 969,811 876,232 784,987 566,595 553,263 560,482 545,478 -0.60%
NOSH 208,114 208,131 202,316 151,496 151,578 151,481 151,521 -0.33%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 22.55% 23.46% 20.35% 16.94% 7.14% 12.57% 27.11% -
ROE 14.09% 14.15% 13.34% 8.22% 2.92% 7.05% 22.34% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 291.31 253.91 234.93 181.53 148.96 207.66 296.72 0.01%
EPS 65.68 59.57 51.75 30.75 10.64 26.09 80.43 0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.66 4.21 3.88 3.74 3.65 3.70 3.60 -0.27%
Adjusted Per Share Value based on latest NOSH - 151,559
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 145.64 126.95 114.18 66.06 54.24 75.57 108.01 -0.31%
EPS 32.84 29.79 25.15 11.19 3.87 9.50 29.28 -0.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3298 2.105 1.8858 1.3611 1.3291 1.3464 1.3104 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.30 4.80 4.48 3.98 3.06 3.30 0.00 -
P/RPS 2.16 1.89 1.91 2.19 2.05 1.59 0.00 -100.00%
P/EPS 9.59 8.06 8.66 12.94 28.76 12.65 0.00 -100.00%
EY 10.43 12.41 11.55 7.73 3.48 7.91 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.14 1.15 1.06 0.84 0.89 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 09/11/04 13/11/03 14/11/02 26/11/01 20/11/00 23/11/99 -
Price 6.75 4.98 4.68 4.16 3.40 3.40 0.00 -
P/RPS 2.32 1.96 1.99 2.29 2.28 1.64 0.00 -100.00%
P/EPS 10.28 8.36 9.04 13.53 31.95 13.03 0.00 -100.00%
EY 9.73 11.96 11.06 7.39 3.13 7.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.18 1.21 1.11 0.93 0.92 0.00 -100.00%

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