[UTDPLT] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 38.62%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 674,193 597,463 594,321 526,824 472,833 291,515 222,538 20.27%
PBT 232,985 199,569 181,637 160,661 140,758 71,566 32,039 39.16%
Tax -53,597 -49,561 -48,609 -31,754 -46,347 -21,063 -8,383 36.21%
NP 179,388 150,008 133,028 128,907 94,411 50,503 23,656 40.14%
-
NP to SH 179,401 150,008 133,028 128,907 100,387 50,503 23,656 40.14%
-
Tax Rate 23.00% 24.83% 26.76% 19.76% 32.93% 29.43% 26.16% -
Total Cost 494,805 447,455 461,293 397,917 378,422 241,012 198,882 16.39%
-
Net Worth 1,196,839 1,071,931 978,300 890,879 791,136 566,700 531,919 14.46%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 83,258 72,849 62,444 62,444 61,328 37,881 30,308 18.33%
Div Payout % 46.41% 48.56% 46.94% 48.44% 61.09% 75.01% 128.12% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,196,839 1,071,931 978,300 890,879 791,136 566,700 531,919 14.46%
NOSH 208,145 208,142 208,148 208,149 204,428 151,524 151,543 5.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 26.61% 25.11% 22.38% 24.47% 19.97% 17.32% 10.63% -
ROE 14.99% 13.99% 13.60% 14.47% 12.69% 8.91% 4.45% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 323.90 287.05 285.53 253.10 231.30 192.39 146.85 14.08%
EPS 86.19 72.07 63.91 61.93 49.10 33.33 15.61 32.92%
DPS 40.00 35.00 30.00 30.00 30.00 25.00 20.00 12.24%
NAPS 5.75 5.15 4.70 4.28 3.87 3.74 3.51 8.57%
Adjusted Per Share Value based on latest NOSH - 208,076
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 161.96 143.53 142.77 126.56 113.59 70.03 53.46 20.27%
EPS 43.10 36.04 31.96 30.97 24.12 12.13 5.68 40.15%
DPS 20.00 17.50 15.00 15.00 14.73 9.10 7.28 18.33%
NAPS 2.8752 2.5751 2.3502 2.1402 1.9005 1.3614 1.2778 14.46%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 12.70 9.75 7.05 5.10 4.78 4.24 3.66 -
P/RPS 3.92 3.40 2.47 2.02 2.07 2.20 2.49 7.85%
P/EPS 14.73 13.53 11.03 8.24 9.73 12.72 23.45 -7.45%
EY 6.79 7.39 9.07 12.14 10.27 7.86 4.27 8.03%
DY 3.15 3.59 4.26 5.88 6.28 5.90 5.46 -8.75%
P/NAPS 2.21 1.89 1.50 1.19 1.24 1.13 1.04 13.37%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 27/02/06 28/02/05 26/02/04 27/02/03 26/02/02 -
Price 14.30 11.00 7.10 5.00 4.88 4.44 3.68 -
P/RPS 4.41 3.83 2.49 1.98 2.11 2.31 2.51 9.84%
P/EPS 16.59 15.26 11.11 8.07 9.94 13.32 23.57 -5.68%
EY 6.03 6.55 9.00 12.39 10.06 7.51 4.24 6.04%
DY 2.80 3.18 4.23 6.00 6.15 5.63 5.43 -10.44%
P/NAPS 2.49 2.14 1.51 1.17 1.26 1.19 1.05 15.47%

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