[UNICO] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 23.15%
YoY- 36.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 48,284 41,468 39,992 53,880 47,313 37,988 38,976 15.30%
PBT 17,998 8,113 6,703 16,369 15,008 10,729 7,856 73.52%
Tax -4,842 -2,272 -2,056 -2,729 -3,932 -3,004 -3,129 33.68%
NP 13,156 5,841 4,647 13,640 11,076 7,725 4,727 97.49%
-
NP to SH 13,156 5,841 4,647 13,640 11,076 7,725 4,727 97.49%
-
Tax Rate 26.90% 28.00% 30.67% 16.67% 26.20% 28.00% 39.83% -
Total Cost 35,128 35,627 35,345 40,240 36,237 30,263 34,249 1.69%
-
Net Worth 372,176 217,100 220,696 220,692 220,981 328,864 220,528 41.61%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 17,310 - 4,413 - 3,314 - 13,231 19.56%
Div Payout % 131.58% - 94.98% - 29.93% - 279.92% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 372,176 217,100 220,696 220,692 220,981 328,864 220,528 41.61%
NOSH 865,526 220,800 220,696 220,692 220,981 220,714 220,528 148.19%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 27.25% 14.09% 11.62% 25.32% 23.41% 20.34% 12.13% -
ROE 3.53% 2.69% 2.11% 6.18% 5.01% 2.35% 2.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.58 19.10 18.12 24.41 21.41 17.21 17.67 -53.52%
EPS 1.52 0.67 0.53 1.55 1.25 3.50 2.14 -20.34%
DPS 2.00 0.00 2.00 0.00 1.50 0.00 6.00 -51.82%
NAPS 0.43 1.00 1.00 1.00 1.00 1.49 1.00 -42.94%
Adjusted Per Share Value based on latest NOSH - 220,692
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.69 4.89 4.71 6.35 5.58 4.48 4.59 15.35%
EPS 1.55 0.69 0.55 1.61 1.31 0.91 0.56 96.76%
DPS 2.04 0.00 0.52 0.00 0.39 0.00 1.56 19.52%
NAPS 0.4387 0.2559 0.2602 0.2601 0.2605 0.3877 0.26 41.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.46 1.80 2.00 0.51 0.36 0.34 0.33 -
P/RPS 8.25 9.42 11.04 2.09 1.68 1.98 1.87 168.26%
P/EPS 30.26 66.90 94.98 8.25 7.18 9.71 15.40 56.68%
EY 3.30 1.49 1.05 12.12 13.92 10.29 6.50 -36.28%
DY 4.35 0.00 1.00 0.00 4.17 0.00 18.18 -61.35%
P/NAPS 1.07 1.80 2.00 0.51 0.36 0.23 0.33 118.59%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 18/08/04 31/05/04 18/02/04 05/11/03 31/07/03 30/05/03 -
Price 0.47 0.46 1.84 0.48 0.45 0.35 0.32 -
P/RPS 8.43 2.41 10.15 1.97 2.10 2.03 1.81 178.10%
P/EPS 30.92 17.10 87.39 7.77 8.98 10.00 14.93 62.25%
EY 3.23 5.85 1.14 12.88 11.14 10.00 6.70 -38.43%
DY 4.26 0.00 1.09 0.00 3.33 0.00 18.75 -62.66%
P/NAPS 1.09 0.46 1.84 0.48 0.45 0.23 0.32 125.88%

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