[UNICO] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 63.42%
YoY- 50.61%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 39,992 53,880 47,313 37,988 38,976 44,032 38,158 3.17%
PBT 6,703 16,369 15,008 10,729 7,856 13,898 10,868 -27.52%
Tax -2,056 -2,729 -3,932 -3,004 -3,129 -3,891 -3,043 -22.98%
NP 4,647 13,640 11,076 7,725 4,727 10,007 7,825 -29.32%
-
NP to SH 4,647 13,640 11,076 7,725 4,727 10,007 7,825 -29.32%
-
Tax Rate 30.67% 16.67% 26.20% 28.00% 39.83% 28.00% 28.00% -
Total Cost 35,345 40,240 36,237 30,263 34,249 34,025 30,333 10.72%
-
Net Worth 220,696 220,692 220,981 328,864 220,528 328,505 276,014 -13.84%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,413 - 3,314 - 13,231 8,281 8,280 -34.23%
Div Payout % 94.98% - 29.93% - 279.92% 82.76% 105.82% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 220,696 220,692 220,981 328,864 220,528 328,505 276,014 -13.84%
NOSH 220,696 220,692 220,981 220,714 220,528 138,027 138,007 36.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.62% 25.32% 23.41% 20.34% 12.13% 22.73% 20.51% -
ROE 2.11% 6.18% 5.01% 2.35% 2.14% 3.05% 2.84% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.12 24.41 21.41 17.21 17.67 31.90 27.65 -24.53%
EPS 0.53 1.55 1.25 3.50 2.14 7.25 3.54 -71.77%
DPS 2.00 0.00 1.50 0.00 6.00 6.00 6.00 -51.89%
NAPS 1.00 1.00 1.00 1.49 1.00 2.38 2.00 -36.97%
Adjusted Per Share Value based on latest NOSH - 220,714
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.71 6.35 5.58 4.48 4.59 5.19 4.50 3.08%
EPS 0.55 1.61 1.31 0.91 0.56 1.18 0.92 -29.01%
DPS 0.52 0.00 0.39 0.00 1.56 0.98 0.98 -34.43%
NAPS 0.2602 0.2601 0.2605 0.3877 0.26 0.3872 0.3254 -13.83%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.00 0.51 0.36 0.34 0.33 0.50 0.43 -
P/RPS 11.04 2.09 1.68 1.98 1.87 1.57 1.56 268.16%
P/EPS 94.98 8.25 7.18 9.71 15.40 6.90 7.58 438.65%
EY 1.05 12.12 13.92 10.29 6.50 14.50 13.19 -81.46%
DY 1.00 0.00 4.17 0.00 18.18 12.00 13.95 -82.71%
P/NAPS 2.00 0.51 0.36 0.23 0.33 0.21 0.22 334.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 18/02/04 05/11/03 31/07/03 30/05/03 27/01/03 31/10/02 -
Price 1.84 0.48 0.45 0.35 0.32 0.49 0.43 -
P/RPS 10.15 1.97 2.10 2.03 1.81 1.54 1.56 248.12%
P/EPS 87.39 7.77 8.98 10.00 14.93 6.76 7.58 409.58%
EY 1.14 12.88 11.14 10.00 6.70 14.80 13.19 -80.42%
DY 1.09 0.00 3.33 0.00 18.75 12.24 13.95 -81.69%
P/NAPS 1.84 0.48 0.45 0.23 0.32 0.21 0.22 311.49%

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