[UNICO] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 281.31%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,408 179,232 132,311 82,463 38,653 192,559 146,786 -53.02%
PBT 7,983 37,883 34,329 16,464 4,317 42,263 38,908 -65.31%
Tax -2,125 -8,440 -9,172 -4,281 -1,122 -13,866 -12,245 -68.98%
NP 5,858 29,443 25,157 12,183 3,195 28,397 26,663 -63.69%
-
NP to SH 5,858 29,443 25,157 12,183 3,195 28,397 26,663 -63.69%
-
Tax Rate 26.62% 22.28% 26.72% 26.00% 25.99% 32.81% 31.47% -
Total Cost 41,550 149,789 107,154 70,280 35,458 164,162 120,123 -50.82%
-
Net Worth 367,073 387,073 387,893 368,921 371,310 371,146 380,900 -2.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 16,921 - 17,159 - 30,209 17,313 -
Div Payout % - 57.47% - 140.85% - 106.38% 64.94% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 367,073 387,073 387,893 368,921 371,310 371,146 380,900 -2.44%
NOSH 825,070 846,063 849,898 857,957 863,513 863,130 865,681 -3.16%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.36% 16.43% 19.01% 14.77% 8.27% 14.75% 18.16% -
ROE 1.60% 7.61% 6.49% 3.30% 0.86% 7.65% 7.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.75 21.18 15.57 9.61 4.48 22.31 16.96 -51.47%
EPS 0.71 3.48 2.96 1.42 0.37 3.29 3.08 -62.50%
DPS 0.00 2.00 0.00 2.00 0.00 3.50 2.00 -
NAPS 0.4449 0.4575 0.4564 0.43 0.43 0.43 0.44 0.74%
Adjusted Per Share Value based on latest NOSH - 856,095
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.59 21.13 15.60 9.72 4.56 22.70 17.30 -53.00%
EPS 0.69 3.47 2.97 1.44 0.38 3.35 3.14 -63.68%
DPS 0.00 1.99 0.00 2.02 0.00 3.56 2.04 -
NAPS 0.4327 0.4563 0.4572 0.4349 0.4377 0.4375 0.449 -2.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.50 0.49 0.44 0.48 0.47 0.46 0.47 -
P/RPS 8.70 2.31 2.83 4.99 10.50 2.06 2.77 114.91%
P/EPS 70.42 14.08 14.86 33.80 127.03 13.98 15.26 177.95%
EY 1.42 7.10 6.73 2.96 0.79 7.15 6.55 -64.01%
DY 0.00 4.08 0.00 4.17 0.00 7.61 4.26 -
P/NAPS 1.12 1.07 0.96 1.12 1.09 1.07 1.07 3.10%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/05/06 24/02/06 23/11/05 30/08/05 31/05/05 04/02/05 -
Price 0.51 0.50 0.47 0.46 0.45 0.44 0.46 -
P/RPS 8.88 2.36 3.02 4.79 10.05 1.97 2.71 121.09%
P/EPS 71.83 14.37 15.88 32.39 121.62 13.37 14.94 185.68%
EY 1.39 6.96 6.30 3.09 0.82 7.48 6.70 -65.05%
DY 0.00 4.00 0.00 4.35 0.00 7.95 4.35 -
P/NAPS 1.15 1.09 1.03 1.07 1.05 1.02 1.05 6.27%

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