[UNICO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 6.5%
YoY- -25.76%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 132,311 82,463 38,653 192,559 146,786 89,753 41,468 116.27%
PBT 34,329 16,464 4,317 42,263 38,908 26,111 8,113 160.92%
Tax -9,172 -4,281 -1,122 -13,866 -12,245 -7,114 -2,272 152.89%
NP 25,157 12,183 3,195 28,397 26,663 18,997 5,841 164.01%
-
NP to SH 25,157 12,183 3,195 28,397 26,663 18,997 5,841 164.01%
-
Tax Rate 26.72% 26.00% 25.99% 32.81% 31.47% 27.25% 28.00% -
Total Cost 107,154 70,280 35,458 164,162 120,123 70,756 35,627 107.94%
-
Net Worth 387,893 368,921 371,310 371,146 380,900 373,000 217,100 47.08%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 17,159 - 30,209 17,313 17,348 - -
Div Payout % - 140.85% - 106.38% 64.94% 91.32% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 387,893 368,921 371,310 371,146 380,900 373,000 217,100 47.08%
NOSH 849,898 857,957 863,513 863,130 865,681 867,442 220,800 145.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.01% 14.77% 8.27% 14.75% 18.16% 21.17% 14.09% -
ROE 6.49% 3.30% 0.86% 7.65% 7.00% 5.09% 2.69% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.57 9.61 4.48 22.31 16.96 10.35 19.10 -12.70%
EPS 2.96 1.42 0.37 3.29 3.08 2.19 0.67 168.51%
DPS 0.00 2.00 0.00 3.50 2.00 2.00 0.00 -
NAPS 0.4564 0.43 0.43 0.43 0.44 0.43 1.00 -40.63%
Adjusted Per Share Value based on latest NOSH - 866,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.60 9.72 4.56 22.70 17.30 10.58 4.89 116.25%
EPS 2.97 1.44 0.38 3.35 3.14 2.24 0.69 163.90%
DPS 0.00 2.02 0.00 3.56 2.04 2.05 0.00 -
NAPS 0.4572 0.4349 0.4377 0.4375 0.449 0.4397 0.2559 47.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.48 0.47 0.46 0.47 0.46 1.80 -
P/RPS 2.83 4.99 10.50 2.06 2.77 4.45 9.42 -55.04%
P/EPS 14.86 33.80 127.03 13.98 15.26 21.00 66.90 -63.22%
EY 6.73 2.96 0.79 7.15 6.55 4.76 1.49 172.49%
DY 0.00 4.17 0.00 7.61 4.26 4.35 0.00 -
P/NAPS 0.96 1.12 1.09 1.07 1.07 1.07 1.80 -34.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 30/08/05 31/05/05 04/02/05 29/11/04 18/08/04 -
Price 0.47 0.46 0.45 0.44 0.46 0.47 0.46 -
P/RPS 3.02 4.79 10.05 1.97 2.71 4.54 2.41 16.18%
P/EPS 15.88 32.39 121.62 13.37 14.94 21.46 17.10 -4.80%
EY 6.30 3.09 0.82 7.48 6.70 4.66 5.85 5.05%
DY 0.00 4.35 0.00 7.95 4.35 4.26 0.00 -
P/NAPS 1.03 1.07 1.05 1.02 1.05 1.09 0.46 70.90%

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