[UNICO] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 46.92%
YoY- 262.47%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 153,703 152,969 141,390 130,144 99,047 90,206 79,716 54.97%
PBT 39,476 42,520 35,984 28,492 20,872 16,216 10,476 142.34%
Tax -11,788 -11,905 -10,076 -7,976 -6,908 -4,500 -3,116 142.98%
NP 27,688 30,614 25,908 20,516 13,964 11,716 7,360 142.08%
-
NP to SH 27,688 30,614 25,908 20,516 13,964 11,716 7,360 142.08%
-
Tax Rate 29.86% 28.00% 28.00% 27.99% 33.10% 27.75% 29.74% -
Total Cost 126,015 122,354 115,482 109,628 85,083 78,490 72,356 44.80%
-
Net Worth 313,431 275,973 275,910 317,115 311,844 308,993 310,112 0.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 26,487 11,038 16,554 - 16,558 11,035 - -
Div Payout % 95.66% 36.06% 63.90% - 118.58% 94.19% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 313,431 275,973 275,910 317,115 311,844 308,993 310,112 0.71%
NOSH 220,726 137,986 137,955 137,876 137,984 137,943 137,827 36.92%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.01% 20.01% 18.32% 15.76% 14.10% 12.99% 9.23% -
ROE 8.83% 11.09% 9.39% 6.47% 4.48% 3.79% 2.37% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 69.64 110.86 102.49 94.39 71.78 65.39 57.84 13.18%
EPS 12.54 13.87 11.74 14.88 10.12 8.49 5.34 76.76%
DPS 12.00 8.00 12.00 0.00 12.00 8.00 0.00 -
NAPS 1.42 2.00 2.00 2.30 2.26 2.24 2.25 -26.44%
Adjusted Per Share Value based on latest NOSH - 137,876
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.12 18.03 16.67 15.34 11.68 10.63 9.40 54.95%
EPS 3.26 3.61 3.05 2.42 1.65 1.38 0.87 141.44%
DPS 3.12 1.30 1.95 0.00 1.95 1.30 0.00 -
NAPS 0.3695 0.3253 0.3252 0.3738 0.3676 0.3642 0.3656 0.71%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.33 0.50 0.43 0.37 0.38 0.37 0.35 -
P/RPS 0.47 0.45 0.42 0.39 0.53 0.57 0.61 -15.96%
P/EPS 2.63 2.25 2.29 2.49 3.75 4.36 6.55 -45.60%
EY 38.01 44.37 43.67 40.22 26.63 22.95 15.26 83.85%
DY 36.36 16.00 27.91 0.00 31.58 21.62 0.00 -
P/NAPS 0.23 0.25 0.22 0.16 0.17 0.17 0.16 27.39%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/01/03 31/10/02 05/08/02 30/05/02 30/01/02 08/11/01 -
Price 0.32 0.49 0.43 0.41 0.36 0.37 0.34 -
P/RPS 0.46 0.44 0.42 0.43 0.50 0.57 0.59 -15.30%
P/EPS 2.55 2.21 2.29 2.76 3.56 4.36 6.37 -45.71%
EY 39.20 45.28 43.67 36.29 28.11 22.95 15.71 84.06%
DY 37.50 16.33 27.91 0.00 33.33 21.62 0.00 -
P/NAPS 0.23 0.25 0.22 0.18 0.16 0.17 0.15 33.00%

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