[UNICO] QoQ Cumulative 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- -72.1%
YoY- 50.61%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 179,173 139,181 85,301 37,988 153,703 114,727 70,695 85.78%
PBT 48,809 42,105 25,738 10,729 39,476 31,890 17,992 94.39%
Tax -10,561 -8,506 -5,777 -3,004 -11,788 -8,929 -5,038 63.72%
NP 38,248 33,599 19,961 7,725 27,688 22,961 12,954 105.67%
-
NP to SH 38,248 33,599 19,961 7,725 27,688 22,961 12,954 105.67%
-
Tax Rate 21.64% 20.20% 22.45% 28.00% 29.86% 28.00% 28.00% -
Total Cost 140,925 105,582 65,340 30,263 126,015 91,766 57,741 81.17%
-
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 3,312 3,313 - 26,487 8,279 8,277 8.24%
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% 15.22% 9.04% 2.35% 8.83% 8.32% 4.70% -
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 63.03 38.62 17.21 69.64 83.14 51.24 36.40%
EPS 4.36 3.81 2.26 3.50 12.54 10.40 5.87 -17.96%
DPS 4.25 1.50 1.50 0.00 12.00 6.00 6.00 -20.52%
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 16.41 10.06 4.48 18.12 13.52 8.33 85.83%
EPS 4.51 3.96 2.35 0.91 3.26 2.71 1.53 105.44%
DPS 1.10 0.39 0.39 0.00 3.12 0.98 0.98 7.99%
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 0.81 0.93 1.98 0.47 0.60 0.84 104.00%
P/EPS 11.47 3.35 3.98 9.71 2.63 3.00 4.58 84.31%
EY 8.72 29.84 25.10 10.29 38.01 33.28 21.84 -45.74%
DY 2.13 2.94 4.17 0.00 36.36 12.00 13.95 -71.39%
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 0.76 1.17 2.03 0.46 0.59 0.84 92.75%
P/EPS 10.55 3.15 4.98 10.00 2.55 2.94 4.58 74.32%
EY 9.48 31.70 20.08 10.00 39.20 33.96 21.84 -42.64%
DY 2.31 3.13 3.33 0.00 37.50 12.24 13.95 -69.81%
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