[UNICO] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 11.6%
YoY- 50.61%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 179,173 185,574 170,602 151,952 153,703 152,969 141,390 17.08%
PBT 48,809 56,140 51,476 42,916 39,476 42,520 35,984 22.51%
Tax -10,561 -11,341 -11,554 -12,016 -11,788 -11,905 -10,076 3.18%
NP 38,248 44,798 39,922 30,900 27,688 30,614 25,908 29.62%
-
NP to SH 38,248 44,798 39,922 30,900 27,688 30,614 25,908 29.62%
-
Tax Rate 21.64% 20.20% 22.45% 28.00% 29.86% 28.00% 28.00% -
Total Cost 140,925 140,776 130,680 121,052 126,015 122,354 115,482 14.18%
-
Net Worth 92,142 220,801 220,870 328,864 313,431 275,973 275,910 -51.83%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 9,323 4,416 6,626 - 26,487 11,038 16,554 -31.77%
Div Payout % 24.38% 9.86% 16.60% - 95.66% 36.06% 63.90% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 92,142 220,801 220,870 328,864 313,431 275,973 275,910 -51.83%
NOSH 219,386 220,801 220,870 220,714 220,726 137,986 137,955 36.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.35% 24.14% 23.40% 20.34% 18.01% 20.01% 18.32% -
ROE 41.51% 20.29% 18.07% 9.40% 8.83% 11.09% 9.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 81.67 84.05 77.24 68.85 69.64 110.86 102.49 -14.03%
EPS 4.36 5.08 4.52 14.00 12.54 13.87 11.74 -48.30%
DPS 4.25 2.00 3.00 0.00 12.00 8.00 12.00 -49.91%
NAPS 0.42 1.00 1.00 1.49 1.42 2.00 2.00 -64.63%
Adjusted Per Share Value based on latest NOSH - 220,714
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.12 21.88 20.11 17.91 18.12 18.03 16.67 17.06%
EPS 4.51 5.28 4.71 3.64 3.26 3.61 3.05 29.76%
DPS 1.10 0.52 0.78 0.00 3.12 1.30 1.95 -31.70%
NAPS 0.1086 0.2603 0.2604 0.3877 0.3695 0.3253 0.3252 -51.83%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.00 0.51 0.36 0.34 0.33 0.50 0.43 -
P/RPS 2.45 0.61 0.47 0.49 0.47 0.45 0.42 223.70%
P/EPS 11.47 2.51 1.99 2.43 2.63 2.25 2.29 192.45%
EY 8.72 39.78 50.21 41.18 38.01 44.37 43.67 -65.80%
DY 2.13 3.92 8.33 0.00 36.36 16.00 27.91 -81.97%
P/NAPS 4.76 0.51 0.36 0.23 0.23 0.25 0.22 675.01%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 18/02/04 05/11/03 31/07/03 30/05/03 27/01/03 31/10/02 -
Price 1.84 0.48 0.45 0.35 0.32 0.49 0.43 -
P/RPS 2.25 0.57 0.58 0.51 0.46 0.44 0.42 205.85%
P/EPS 10.55 2.37 2.49 2.50 2.55 2.21 2.29 176.61%
EY 9.48 42.27 40.17 40.00 39.20 45.28 43.67 -63.84%
DY 2.31 4.17 6.67 0.00 37.50 16.33 27.91 -80.97%
P/NAPS 4.38 0.48 0.45 0.23 0.23 0.25 0.22 633.23%

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