[UNICO] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 20.59%
YoY- 98.28%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 139,181 85,301 37,988 153,703 114,727 70,695 32,536 162.82%
PBT 42,105 25,738 10,729 39,476 31,890 17,992 7,123 225.86%
Tax -8,506 -5,777 -3,004 -11,788 -8,929 -5,038 -1,994 162.33%
NP 33,599 19,961 7,725 27,688 22,961 12,954 5,129 248.90%
-
NP to SH 33,599 19,961 7,725 27,688 22,961 12,954 5,129 248.90%
-
Tax Rate 20.20% 22.45% 28.00% 29.86% 28.00% 28.00% 27.99% -
Total Cost 105,582 65,340 30,263 126,015 91,766 57,741 27,407 145.14%
-
Net Worth 220,801 220,870 328,864 313,431 275,973 275,910 317,115 -21.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,312 3,313 - 26,487 8,279 8,277 - -
Div Payout % 9.86% 16.60% - 95.66% 36.06% 63.90% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 220,801 220,870 328,864 313,431 275,973 275,910 317,115 -21.39%
NOSH 220,801 220,870 220,714 220,726 137,986 137,955 137,876 36.76%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.14% 23.40% 20.34% 18.01% 20.01% 18.32% 15.76% -
ROE 15.22% 9.04% 2.35% 8.83% 8.32% 4.70% 1.62% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 63.03 38.62 17.21 69.64 83.14 51.24 23.60 92.15%
EPS 3.81 2.26 3.50 12.54 10.40 5.87 3.72 1.60%
DPS 1.50 1.50 0.00 12.00 6.00 6.00 0.00 -
NAPS 1.00 1.00 1.49 1.42 2.00 2.00 2.30 -42.52%
Adjusted Per Share Value based on latest NOSH - 220,528
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.41 10.06 4.48 18.12 13.52 8.33 3.84 162.64%
EPS 3.96 2.35 0.91 3.26 2.71 1.53 0.60 250.64%
DPS 0.39 0.39 0.00 3.12 0.98 0.98 0.00 -
NAPS 0.2603 0.2604 0.3877 0.3695 0.3253 0.3252 0.3738 -21.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.51 0.36 0.34 0.33 0.50 0.43 0.37 -
P/RPS 0.81 0.93 1.98 0.47 0.60 0.84 1.57 -35.59%
P/EPS 3.35 3.98 9.71 2.63 3.00 4.58 9.95 -51.50%
EY 29.84 25.10 10.29 38.01 33.28 21.84 10.05 106.17%
DY 2.94 4.17 0.00 36.36 12.00 13.95 0.00 -
P/NAPS 0.51 0.36 0.23 0.23 0.25 0.22 0.16 116.13%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 05/11/03 31/07/03 30/05/03 27/01/03 31/10/02 05/08/02 -
Price 0.48 0.45 0.35 0.32 0.49 0.43 0.41 -
P/RPS 0.76 1.17 2.03 0.46 0.59 0.84 1.74 -42.34%
P/EPS 3.15 4.98 10.00 2.55 2.94 4.58 11.02 -56.50%
EY 31.70 20.08 10.00 39.20 33.96 21.84 9.07 129.77%
DY 3.13 3.33 0.00 37.50 12.24 13.95 0.00 -
P/NAPS 0.48 0.45 0.23 0.23 0.25 0.22 0.18 91.95%

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