[UNICO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 40.35%
YoY- -20.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 82,463 38,653 192,559 146,786 89,753 41,468 179,173 -40.36%
PBT 16,464 4,317 42,263 38,908 26,111 8,113 48,809 -51.51%
Tax -4,281 -1,122 -13,866 -12,245 -7,114 -2,272 -10,561 -45.19%
NP 12,183 3,195 28,397 26,663 18,997 5,841 38,248 -53.32%
-
NP to SH 12,183 3,195 28,397 26,663 18,997 5,841 38,248 -53.32%
-
Tax Rate 26.00% 25.99% 32.81% 31.47% 27.25% 28.00% 21.64% -
Total Cost 70,280 35,458 164,162 120,123 70,756 35,627 140,925 -37.08%
-
Net Worth 368,921 371,310 371,146 380,900 373,000 217,100 92,142 151.93%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 17,159 - 30,209 17,313 17,348 - 9,323 50.12%
Div Payout % 140.85% - 106.38% 64.94% 91.32% - 24.38% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 368,921 371,310 371,146 380,900 373,000 217,100 92,142 151.93%
NOSH 857,957 863,513 863,130 865,681 867,442 220,800 219,386 148.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.77% 8.27% 14.75% 18.16% 21.17% 14.09% 21.35% -
ROE 3.30% 0.86% 7.65% 7.00% 5.09% 2.69% 41.51% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.61 4.48 22.31 16.96 10.35 19.10 81.67 -75.95%
EPS 1.42 0.37 3.29 3.08 2.19 0.67 4.36 -52.63%
DPS 2.00 0.00 3.50 2.00 2.00 0.00 4.25 -39.47%
NAPS 0.43 0.43 0.43 0.44 0.43 1.00 0.42 1.57%
Adjusted Per Share Value based on latest NOSH - 861,460
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.72 4.56 22.70 17.30 10.58 4.89 21.12 -40.36%
EPS 1.44 0.38 3.35 3.14 2.24 0.69 4.51 -53.25%
DPS 2.02 0.00 3.56 2.04 2.05 0.00 1.10 49.90%
NAPS 0.4349 0.4377 0.4375 0.449 0.4397 0.2559 0.1086 151.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.48 0.47 0.46 0.47 0.46 1.80 2.00 -
P/RPS 4.99 10.50 2.06 2.77 4.45 9.42 2.45 60.60%
P/EPS 33.80 127.03 13.98 15.26 21.00 66.90 11.47 105.40%
EY 2.96 0.79 7.15 6.55 4.76 1.49 8.72 -51.30%
DY 4.17 0.00 7.61 4.26 4.35 0.00 2.13 56.43%
P/NAPS 1.12 1.09 1.07 1.07 1.07 1.80 4.76 -61.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 31/05/05 04/02/05 29/11/04 18/08/04 31/05/04 -
Price 0.46 0.45 0.44 0.46 0.47 0.46 1.84 -
P/RPS 4.79 10.05 1.97 2.71 4.54 2.41 2.25 65.41%
P/EPS 32.39 121.62 13.37 14.94 21.46 17.10 10.55 111.09%
EY 3.09 0.82 7.48 6.70 4.66 5.85 9.48 -52.60%
DY 4.35 0.00 7.95 4.35 4.26 0.00 2.31 52.43%
P/NAPS 1.07 1.05 1.02 1.05 1.09 0.46 4.38 -60.88%

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