[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -88.75%
YoY- -45.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 179,232 132,311 82,463 38,653 192,559 146,786 89,753 58.64%
PBT 37,883 34,329 16,464 4,317 42,263 38,908 26,111 28.18%
Tax -8,440 -9,172 -4,281 -1,122 -13,866 -12,245 -7,114 12.08%
NP 29,443 25,157 12,183 3,195 28,397 26,663 18,997 33.96%
-
NP to SH 29,443 25,157 12,183 3,195 28,397 26,663 18,997 33.96%
-
Tax Rate 22.28% 26.72% 26.00% 25.99% 32.81% 31.47% 27.25% -
Total Cost 149,789 107,154 70,280 35,458 164,162 120,123 70,756 64.94%
-
Net Worth 387,073 387,893 368,921 371,310 371,146 380,900 373,000 2.50%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 16,921 - 17,159 - 30,209 17,313 17,348 -1.64%
Div Payout % 57.47% - 140.85% - 106.38% 64.94% 91.32% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 387,073 387,893 368,921 371,310 371,146 380,900 373,000 2.50%
NOSH 846,063 849,898 857,957 863,513 863,130 865,681 867,442 -1.65%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.43% 19.01% 14.77% 8.27% 14.75% 18.16% 21.17% -
ROE 7.61% 6.49% 3.30% 0.86% 7.65% 7.00% 5.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.18 15.57 9.61 4.48 22.31 16.96 10.35 61.25%
EPS 3.48 2.96 1.42 0.37 3.29 3.08 2.19 36.21%
DPS 2.00 0.00 2.00 0.00 3.50 2.00 2.00 0.00%
NAPS 0.4575 0.4564 0.43 0.43 0.43 0.44 0.43 4.22%
Adjusted Per Share Value based on latest NOSH - 863,513
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.13 15.60 9.72 4.56 22.70 17.30 10.58 58.65%
EPS 3.47 2.97 1.44 0.38 3.35 3.14 2.24 33.91%
DPS 1.99 0.00 2.02 0.00 3.56 2.04 2.05 -1.96%
NAPS 0.4563 0.4572 0.4349 0.4377 0.4375 0.449 0.4397 2.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.49 0.44 0.48 0.47 0.46 0.47 0.46 -
P/RPS 2.31 2.83 4.99 10.50 2.06 2.77 4.45 -35.43%
P/EPS 14.08 14.86 33.80 127.03 13.98 15.26 21.00 -23.41%
EY 7.10 6.73 2.96 0.79 7.15 6.55 4.76 30.57%
DY 4.08 0.00 4.17 0.00 7.61 4.26 4.35 -4.18%
P/NAPS 1.07 0.96 1.12 1.09 1.07 1.07 1.07 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 23/11/05 30/08/05 31/05/05 04/02/05 29/11/04 -
Price 0.50 0.47 0.46 0.45 0.44 0.46 0.47 -
P/RPS 2.36 3.02 4.79 10.05 1.97 2.71 4.54 -35.37%
P/EPS 14.37 15.88 32.39 121.62 13.37 14.94 21.46 -23.47%
EY 6.96 6.30 3.09 0.82 7.48 6.70 4.66 30.69%
DY 4.00 0.00 4.35 0.00 7.95 4.35 4.26 -4.11%
P/NAPS 1.09 1.03 1.07 1.05 1.02 1.05 1.09 0.00%

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