[UNICO] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -20.12%
YoY- -25.76%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 176,414 164,926 154,612 192,559 195,714 179,506 165,872 4.18%
PBT 45,772 32,928 17,268 42,263 51,877 52,222 32,452 25.68%
Tax -12,229 -8,562 -4,488 -13,866 -16,326 -14,228 -9,088 21.81%
NP 33,542 24,366 12,780 28,397 35,550 37,994 23,364 27.17%
-
NP to SH 33,542 24,366 12,780 28,397 35,550 37,994 23,364 27.17%
-
Tax Rate 26.72% 26.00% 25.99% 32.81% 31.47% 27.25% 28.00% -
Total Cost 142,872 140,560 141,832 164,162 160,164 141,512 142,508 0.16%
-
Net Worth 387,893 368,921 371,310 371,146 380,900 373,000 217,100 47.08%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 34,318 - 30,209 23,084 34,697 - -
Div Payout % - 140.85% - 106.38% 64.94% 91.32% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 387,893 368,921 371,310 371,146 380,900 373,000 217,100 47.08%
NOSH 849,898 857,957 863,513 863,130 865,681 867,442 220,800 145.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.01% 14.77% 8.27% 14.75% 18.16% 21.17% 14.09% -
ROE 8.65% 6.60% 3.44% 7.65% 9.33% 10.19% 10.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.76 19.22 17.90 22.31 22.61 20.69 76.40 -57.94%
EPS 3.95 2.84 1.48 3.29 4.11 4.38 2.68 29.41%
DPS 0.00 4.00 0.00 3.50 2.67 4.00 0.00 -
NAPS 0.4564 0.43 0.43 0.43 0.44 0.43 1.00 -40.63%
Adjusted Per Share Value based on latest NOSH - 866,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.80 19.44 18.23 22.70 23.07 21.16 19.55 4.20%
EPS 3.95 2.87 1.51 3.35 4.19 4.48 2.75 27.22%
DPS 0.00 4.05 0.00 3.56 2.72 4.09 0.00 -
NAPS 0.4572 0.4349 0.4377 0.4375 0.449 0.4397 0.2559 47.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.48 0.47 0.46 0.47 0.46 1.80 -
P/RPS 2.12 2.50 2.62 2.06 2.08 2.22 2.36 -6.88%
P/EPS 11.15 16.90 31.76 13.98 11.44 10.50 16.73 -23.64%
EY 8.97 5.92 3.15 7.15 8.74 9.52 5.98 30.94%
DY 0.00 8.33 0.00 7.61 5.67 8.70 0.00 -
P/NAPS 0.96 1.12 1.09 1.07 1.07 1.07 1.80 -34.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 30/08/05 31/05/05 04/02/05 29/11/04 18/08/04 -
Price 0.47 0.46 0.45 0.44 0.46 0.47 0.46 -
P/RPS 2.26 2.39 2.51 1.97 2.03 2.27 0.60 141.50%
P/EPS 11.91 16.20 30.41 13.37 11.20 10.73 4.27 97.77%
EY 8.40 6.17 3.29 7.48 8.93 9.32 23.40 -49.39%
DY 0.00 8.70 0.00 7.95 5.80 8.51 0.00 -
P/NAPS 1.03 1.07 1.05 1.02 1.05 1.09 0.46 70.90%

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