[UNICO] QoQ Cumulative Quarter Result on 30-Sep-2001 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
08-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 160.07%
YoY- 24.2%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 32,536 99,047 67,655 39,858 19,997 76,282 57,542 -31.69%
PBT 7,123 20,872 12,162 5,238 2,030 8,838 8,420 -10.58%
Tax -1,994 -6,908 -3,375 -1,558 -615 -5,472 -3,904 -36.18%
NP 5,129 13,964 8,787 3,680 1,415 3,366 4,516 8.88%
-
NP to SH 5,129 13,964 8,787 3,680 1,415 3,366 4,516 8.88%
-
Tax Rate 27.99% 33.10% 27.75% 29.74% 30.30% 61.91% 46.37% -
Total Cost 27,407 85,083 58,868 36,178 18,582 72,916 53,026 -35.67%
-
Net Worth 317,115 311,844 308,993 310,112 306,354 286,466 319,020 -0.39%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 16,558 8,276 - - 12,962 - -
Div Payout % - 118.58% 94.19% - - 385.09% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 317,115 311,844 308,993 310,112 306,354 286,466 319,020 -0.39%
NOSH 137,876 137,984 137,943 137,827 137,378 129,622 138,103 -0.10%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.76% 14.10% 12.99% 9.23% 7.08% 4.41% 7.85% -
ROE 1.62% 4.48% 2.84% 1.19% 0.46% 1.18% 1.42% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 23.60 71.78 49.05 28.92 14.56 58.85 41.67 -31.61%
EPS 3.72 10.12 6.37 2.67 1.03 2.59 3.27 9.00%
DPS 0.00 12.00 6.00 0.00 0.00 10.00 0.00 -
NAPS 2.30 2.26 2.24 2.25 2.23 2.21 2.31 -0.28%
Adjusted Per Share Value based on latest NOSH - 138,109
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.84 11.68 7.98 4.70 2.36 8.99 6.78 -31.61%
EPS 0.60 1.65 1.04 0.43 0.17 0.40 0.53 8.64%
DPS 0.00 1.95 0.98 0.00 0.00 1.53 0.00 -
NAPS 0.3738 0.3676 0.3642 0.3656 0.3611 0.3377 0.3761 -0.40%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.37 0.38 0.37 0.35 0.32 0.29 0.32 -
P/RPS 1.57 0.53 0.75 1.21 2.20 0.49 0.77 61.00%
P/EPS 9.95 3.75 5.81 13.11 31.07 11.17 9.79 1.08%
EY 10.05 26.63 17.22 7.63 3.22 8.95 10.22 -1.11%
DY 0.00 31.58 16.22 0.00 0.00 34.48 0.00 -
P/NAPS 0.16 0.17 0.17 0.16 0.14 0.13 0.14 9.33%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 05/08/02 30/05/02 30/01/02 08/11/01 20/09/01 30/05/01 02/04/01 -
Price 0.41 0.36 0.37 0.34 0.35 0.32 0.28 -
P/RPS 1.74 0.50 0.75 1.18 2.40 0.54 0.67 89.26%
P/EPS 11.02 3.56 5.81 12.73 33.98 12.32 8.56 18.39%
EY 9.07 28.11 17.22 7.85 2.94 8.11 11.68 -15.55%
DY 0.00 33.33 16.22 0.00 0.00 31.25 0.00 -
P/NAPS 0.18 0.16 0.17 0.15 0.16 0.14 0.12 31.13%

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