[UTDPLT] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 204.74%
YoY- 38.29%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 282,263 271,216 299,762 237,447 217,147 138,808 103,784 18.13%
PBT 69,866 80,451 89,488 60,773 61,260 25,306 4,189 59.80%
Tax -18,572 -22,776 -25,331 -1,526 -24,393 -7,178 -947 64.17%
NP 51,294 57,675 64,157 59,247 36,867 18,128 3,242 58.41%
-
NP to SH 51,294 57,675 64,157 59,247 42,843 18,128 3,242 58.41%
-
Tax Rate 26.58% 28.31% 28.31% 2.51% 39.82% 28.36% 22.61% -
Total Cost 230,969 213,541 235,605 178,200 180,280 120,680 100,542 14.86%
-
Net Worth 1,101,238 1,013,631 932,587 842,818 764,759 551,721 542,353 12.52%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,101,238 1,013,631 932,587 842,818 764,759 551,721 542,353 12.52%
NOSH 208,173 208,137 208,166 208,103 205,580 151,571 151,495 5.43%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 18.17% 21.27% 21.40% 24.95% 16.98% 13.06% 3.12% -
ROE 4.66% 5.69% 6.88% 7.03% 5.60% 3.29% 0.60% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 135.59 130.31 144.00 114.10 105.63 91.58 68.51 12.04%
EPS 24.64 27.71 30.82 28.47 20.84 11.96 2.14 50.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.29 4.87 4.48 4.05 3.72 3.64 3.58 6.72%
Adjusted Per Share Value based on latest NOSH - 208,185
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 67.81 65.15 72.01 57.04 52.17 33.35 24.93 18.13%
EPS 12.32 13.86 15.41 14.23 10.29 4.35 0.78 58.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6455 2.435 2.2404 2.0247 1.8372 1.3254 1.3029 12.52%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 13.90 7.60 5.35 4.30 4.42 3.98 3.08 -
P/RPS 10.25 5.83 3.72 3.77 4.18 4.35 4.50 14.69%
P/EPS 56.41 27.43 17.36 15.10 21.21 33.28 143.93 -14.44%
EY 1.77 3.65 5.76 6.62 4.71 3.01 0.69 16.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.56 1.19 1.06 1.19 1.09 0.86 20.46%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 29/08/06 22/08/05 30/08/04 21/08/03 26/08/02 27/08/01 -
Price 12.10 8.30 5.45 4.64 4.52 4.40 3.60 -
P/RPS 8.92 6.37 3.78 4.07 4.28 4.80 5.25 9.23%
P/EPS 49.11 29.95 17.68 16.30 21.69 36.79 168.22 -18.54%
EY 2.04 3.34 5.66 6.14 4.61 2.72 0.59 22.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.70 1.22 1.15 1.22 1.21 1.01 14.61%

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