[UNICO] QoQ 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- -41.72%
YoY- -43.79%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 43,810 38,653 45,773 57,033 48,284 41,468 39,992 6.26%
PBT 12,147 4,317 3,354 12,797 17,998 8,113 6,703 48.58%
Tax -3,158 -1,122 -1,621 -5,130 -4,842 -2,272 -2,056 33.09%
NP 8,989 3,195 1,733 7,667 13,156 5,841 4,647 55.18%
-
NP to SH 8,989 3,195 1,733 7,667 13,156 5,841 4,647 55.18%
-
Tax Rate 26.00% 25.99% 48.33% 40.09% 26.90% 28.00% 30.67% -
Total Cost 34,821 35,458 44,040 49,366 35,128 35,627 35,345 -0.98%
-
Net Worth 368,120 371,310 372,595 379,042 372,176 217,100 220,696 40.60%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 17,121 - 30,327 - 17,310 - 4,413 146.70%
Div Payout % 190.48% - 1,750.00% - 131.58% - 94.98% -
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 368,120 371,310 372,595 379,042 372,176 217,100 220,696 40.60%
NOSH 856,095 863,513 866,499 861,460 865,526 220,800 220,696 146.67%
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 20.52% 8.27% 3.79% 13.44% 27.25% 14.09% 11.62% -
ROE 2.44% 0.86% 0.47% 2.02% 3.53% 2.69% 2.11% -
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 5.12 4.48 5.28 6.62 5.58 19.10 18.12 -56.90%
EPS 1.05 0.37 0.20 0.89 1.52 0.67 0.53 57.67%
DPS 2.00 0.00 3.50 0.00 2.00 0.00 2.00 0.00%
NAPS 0.43 0.43 0.43 0.44 0.43 1.00 1.00 -43.00%
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 5.16 4.56 5.40 6.72 5.69 4.89 4.71 6.26%
EPS 1.06 0.38 0.20 0.90 1.55 0.69 0.55 54.80%
DPS 2.02 0.00 3.57 0.00 2.04 0.00 0.52 146.91%
NAPS 0.4339 0.4377 0.4392 0.4468 0.4387 0.2559 0.2602 40.57%
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 9.38 10.50 8.71 7.10 8.25 9.42 11.04 -10.28%
P/EPS 45.71 127.03 230.00 52.81 30.26 66.90 94.98 -38.56%
EY 2.19 0.79 0.43 1.89 3.30 1.49 1.05 63.17%
DY 4.17 0.00 7.61 0.00 4.35 0.00 1.00 158.84%
P/NAPS 1.12 1.09 1.07 1.07 1.07 1.80 2.00 -32.03%
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 8.99 10.05 8.33 6.95 8.43 2.41 10.15 -7.76%
P/EPS 43.81 121.62 220.00 51.69 30.92 17.10 87.39 -36.86%
EY 2.28 0.82 0.45 1.93 3.23 5.85 1.14 58.67%
DY 4.35 0.00 7.95 0.00 4.26 0.00 1.09 151.38%
P/NAPS 1.07 1.05 1.02 1.05 1.09 0.46 1.84 -30.30%

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