[UNICO] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -5.08%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 192,558 186,777 183,624 182,653 179,173 178,157 168,309 9.37%
PBT 42,262 45,611 49,183 46,193 48,809 49,962 47,491 -7.47%
Tax -13,865 -14,300 -11,899 -10,989 -11,721 -12,794 -13,956 -0.43%
NP 28,397 31,311 37,284 35,204 37,088 37,168 33,535 -10.48%
-
NP to SH 28,397 31,311 37,284 35,204 37,088 37,168 33,535 -10.48%
-
Tax Rate 32.81% 31.35% 24.19% 23.79% 24.01% 25.61% 29.39% -
Total Cost 164,161 155,466 146,340 147,449 142,085 140,989 134,774 14.03%
-
Net Worth 372,595 379,042 372,176 217,100 220,696 220,692 220,981 41.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 60,559 34,646 21,724 7,728 7,728 16,546 16,546 137.30%
Div Payout % 213.26% 110.65% 58.27% 21.95% 20.84% 44.52% 49.34% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 372,595 379,042 372,176 217,100 220,696 220,692 220,981 41.61%
NOSH 866,499 861,460 865,526 220,800 220,696 220,692 220,981 148.45%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.75% 16.76% 20.30% 19.27% 20.70% 20.86% 19.92% -
ROE 7.62% 8.26% 10.02% 16.22% 16.80% 16.84% 15.18% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.22 21.68 21.22 84.13 81.19 80.73 76.16 -55.97%
EPS 3.28 3.63 4.31 16.22 16.80 16.84 15.18 -63.95%
DPS 6.99 4.02 2.51 3.50 3.50 7.50 7.49 -4.49%
NAPS 0.43 0.44 0.43 1.00 1.00 1.00 1.00 -43.00%
Adjusted Per Share Value based on latest NOSH - 220,800
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.70 22.02 21.65 21.53 21.12 21.00 19.84 9.38%
EPS 3.35 3.69 4.39 4.15 4.37 4.38 3.95 -10.39%
DPS 7.14 4.08 2.56 0.91 0.91 1.95 1.95 137.37%
NAPS 0.4392 0.4468 0.4387 0.2559 0.2602 0.2601 0.2605 41.61%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.46 0.47 0.46 1.80 2.00 0.51 0.36 -
P/RPS 2.07 2.17 2.17 2.14 2.46 0.63 0.47 168.44%
P/EPS 14.04 12.93 10.68 11.10 11.90 3.03 2.37 227.04%
EY 7.12 7.73 9.36 9.01 8.40 33.02 42.15 -69.40%
DY 15.19 8.56 5.46 1.94 1.75 14.71 20.80 -18.88%
P/NAPS 1.07 1.07 1.07 1.80 2.00 0.51 0.36 106.58%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 04/02/05 29/11/04 18/08/04 31/05/04 18/02/04 05/11/03 -
Price 0.44 0.46 0.47 0.46 1.84 0.48 0.45 -
P/RPS 1.98 2.12 2.22 0.55 2.27 0.59 0.59 123.98%
P/EPS 13.43 12.66 10.91 2.84 10.95 2.85 2.97 173.20%
EY 7.45 7.90 9.17 35.25 9.13 35.09 33.72 -63.41%
DY 15.88 8.74 5.34 7.61 1.90 15.63 16.64 -3.06%
P/NAPS 1.02 1.05 1.09 0.46 1.84 0.48 0.45 72.46%

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