[UNICO] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 18.17%
YoY- 161.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 170,602 151,952 153,703 152,969 141,390 130,144 99,047 43.64%
PBT 51,476 42,916 39,476 42,520 35,984 28,492 20,872 82.44%
Tax -11,554 -12,016 -11,788 -11,905 -10,076 -7,976 -6,908 40.85%
NP 39,922 30,900 27,688 30,614 25,908 20,516 13,964 101.30%
-
NP to SH 39,922 30,900 27,688 30,614 25,908 20,516 13,964 101.30%
-
Tax Rate 22.45% 28.00% 29.86% 28.00% 28.00% 27.99% 33.10% -
Total Cost 130,680 121,052 126,015 122,354 115,482 109,628 85,083 33.08%
-
Net Worth 220,870 328,864 313,431 275,973 275,910 317,115 311,844 -20.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,626 - 26,487 11,038 16,554 - 16,558 -45.66%
Div Payout % 16.60% - 95.66% 36.06% 63.90% - 118.58% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 220,870 328,864 313,431 275,973 275,910 317,115 311,844 -20.52%
NOSH 220,870 220,714 220,726 137,986 137,955 137,876 137,984 36.79%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.40% 20.34% 18.01% 20.01% 18.32% 15.76% 14.10% -
ROE 18.07% 9.40% 8.83% 11.09% 9.39% 6.47% 4.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 77.24 68.85 69.64 110.86 102.49 94.39 71.78 5.00%
EPS 4.52 14.00 12.54 13.87 11.74 14.88 10.12 -41.54%
DPS 3.00 0.00 12.00 8.00 12.00 0.00 12.00 -60.28%
NAPS 1.00 1.49 1.42 2.00 2.00 2.30 2.26 -41.90%
Adjusted Per Share Value based on latest NOSH - 138,027
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.11 17.91 18.12 18.03 16.67 15.34 11.68 43.60%
EPS 4.71 3.64 3.26 3.61 3.05 2.42 1.65 101.10%
DPS 0.78 0.00 3.12 1.30 1.95 0.00 1.95 -45.68%
NAPS 0.2604 0.3877 0.3695 0.3253 0.3252 0.3738 0.3676 -20.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.36 0.34 0.33 0.50 0.43 0.37 0.38 -
P/RPS 0.47 0.49 0.47 0.45 0.42 0.39 0.53 -7.69%
P/EPS 1.99 2.43 2.63 2.25 2.29 2.49 3.75 -34.42%
EY 50.21 41.18 38.01 44.37 43.67 40.22 26.63 52.56%
DY 8.33 0.00 36.36 16.00 27.91 0.00 31.58 -58.83%
P/NAPS 0.36 0.23 0.23 0.25 0.22 0.16 0.17 64.83%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 31/07/03 30/05/03 27/01/03 31/10/02 05/08/02 30/05/02 -
Price 0.45 0.35 0.32 0.49 0.43 0.41 0.36 -
P/RPS 0.58 0.51 0.46 0.44 0.42 0.43 0.50 10.39%
P/EPS 2.49 2.50 2.55 2.21 2.29 2.76 3.56 -21.18%
EY 40.17 40.00 39.20 45.28 43.67 36.29 28.11 26.84%
DY 6.67 0.00 37.50 16.33 27.91 0.00 33.33 -65.75%
P/NAPS 0.45 0.23 0.23 0.25 0.22 0.18 0.16 99.12%

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