[UNICO] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -38.91%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 192,559 195,714 179,506 165,872 179,173 185,574 170,602 8.39%
PBT 42,263 51,877 52,222 32,452 48,809 56,140 51,476 -12.30%
Tax -13,866 -16,326 -14,228 -9,088 -10,561 -11,341 -11,554 12.91%
NP 28,397 35,550 37,994 23,364 38,248 44,798 39,922 -20.29%
-
NP to SH 28,397 35,550 37,994 23,364 38,248 44,798 39,922 -20.29%
-
Tax Rate 32.81% 31.47% 27.25% 28.00% 21.64% 20.20% 22.45% -
Total Cost 164,162 160,164 141,512 142,508 140,925 140,776 130,680 16.40%
-
Net Worth 371,146 380,900 373,000 217,100 92,142 220,801 220,870 41.29%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 30,209 23,084 34,697 - 9,323 4,416 6,626 174.69%
Div Payout % 106.38% 64.94% 91.32% - 24.38% 9.86% 16.60% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 371,146 380,900 373,000 217,100 92,142 220,801 220,870 41.29%
NOSH 863,130 865,681 867,442 220,800 219,386 220,801 220,870 147.89%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.75% 18.16% 21.17% 14.09% 21.35% 24.14% 23.40% -
ROE 7.65% 9.33% 10.19% 10.76% 41.51% 20.29% 18.07% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.31 22.61 20.69 76.40 81.67 84.05 77.24 -56.27%
EPS 3.29 4.11 4.38 2.68 4.36 5.08 4.52 -19.06%
DPS 3.50 2.67 4.00 0.00 4.25 2.00 3.00 10.81%
NAPS 0.43 0.44 0.43 1.00 0.42 1.00 1.00 -43.00%
Adjusted Per Share Value based on latest NOSH - 220,800
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.70 23.07 21.16 19.55 21.12 21.88 20.11 8.40%
EPS 3.35 4.19 4.48 2.75 4.51 5.28 4.71 -20.30%
DPS 3.56 2.72 4.09 0.00 1.10 0.52 0.78 174.89%
NAPS 0.4375 0.449 0.4397 0.2559 0.1086 0.2603 0.2604 41.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.46 0.47 0.46 1.80 2.00 0.51 0.36 -
P/RPS 2.06 2.08 2.22 2.36 2.45 0.61 0.47 167.58%
P/EPS 13.98 11.44 10.50 16.73 11.47 2.51 1.99 266.37%
EY 7.15 8.74 9.52 5.98 8.72 39.78 50.21 -72.69%
DY 7.61 5.67 8.70 0.00 2.13 3.92 8.33 -5.84%
P/NAPS 1.07 1.07 1.07 1.80 4.76 0.51 0.36 106.58%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 04/02/05 29/11/04 18/08/04 31/05/04 18/02/04 05/11/03 -
Price 0.44 0.46 0.47 0.46 1.84 0.48 0.45 -
P/RPS 1.97 2.03 2.27 0.60 2.25 0.57 0.58 125.78%
P/EPS 13.37 11.20 10.73 4.27 10.55 2.37 2.49 206.32%
EY 7.48 8.93 9.32 23.40 9.48 42.27 40.17 -67.35%
DY 7.95 5.80 8.51 0.00 2.31 4.17 6.67 12.40%
P/NAPS 1.02 1.05 1.09 0.46 4.38 0.48 0.45 72.46%

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