[UNICO] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 10.74%
YoY- 44.32%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 182,653 179,173 178,157 168,309 159,154 153,702 146,118 16.05%
PBT 46,193 48,809 49,962 47,491 43,351 39,745 40,599 8.99%
Tax -10,989 -11,721 -12,794 -13,956 -13,067 -12,058 -12,462 -8.05%
NP 35,204 37,088 37,168 33,535 30,284 27,687 28,137 16.12%
-
NP to SH 35,204 37,088 37,168 33,535 30,284 27,687 28,137 16.12%
-
Tax Rate 23.79% 24.01% 25.61% 29.39% 30.14% 30.34% 30.70% -
Total Cost 147,449 142,085 140,989 134,774 128,870 126,015 117,981 16.04%
-
Net Worth 217,100 220,696 220,692 220,981 328,864 220,528 276,055 -14.81%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 7,728 7,728 16,546 16,546 21,512 21,512 8,280 -4.49%
Div Payout % 21.95% 20.84% 44.52% 49.34% 71.03% 77.70% 29.43% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 217,100 220,696 220,692 220,981 328,864 220,528 276,055 -14.81%
NOSH 220,800 220,696 220,692 220,981 220,714 220,528 138,027 36.81%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.27% 20.70% 20.86% 19.92% 19.03% 18.01% 19.26% -
ROE 16.22% 16.80% 16.84% 15.18% 9.21% 12.55% 10.19% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 84.13 81.19 80.73 76.16 72.11 69.70 105.86 -14.21%
EPS 16.22 16.80 16.84 15.18 13.72 12.55 20.39 -14.15%
DPS 3.50 3.50 7.50 7.49 9.75 9.75 6.00 -30.20%
NAPS 1.00 1.00 1.00 1.00 1.49 1.00 2.00 -37.03%
Adjusted Per Share Value based on latest NOSH - 220,981
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.53 21.12 21.00 19.84 18.76 18.12 17.22 16.07%
EPS 4.15 4.37 4.38 3.95 3.57 3.26 3.32 16.05%
DPS 0.91 0.91 1.95 1.95 2.54 2.54 0.98 -4.82%
NAPS 0.2559 0.2602 0.2601 0.2605 0.3877 0.26 0.3254 -14.81%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.80 2.00 0.51 0.36 0.34 0.33 0.50 -
P/RPS 2.14 2.46 0.63 0.47 0.47 0.47 0.47 174.96%
P/EPS 11.10 11.90 3.03 2.37 2.48 2.63 2.45 174.05%
EY 9.01 8.40 33.02 42.15 40.36 38.04 40.77 -63.48%
DY 1.94 1.75 14.71 20.80 28.67 29.56 12.00 -70.35%
P/NAPS 1.80 2.00 0.51 0.36 0.23 0.33 0.25 273.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 31/05/04 18/02/04 05/11/03 31/07/03 30/05/03 27/01/03 -
Price 0.46 1.84 0.48 0.45 0.35 0.32 0.49 -
P/RPS 0.55 2.27 0.59 0.59 0.49 0.46 0.46 12.66%
P/EPS 2.84 10.95 2.85 2.97 2.55 2.55 2.40 11.88%
EY 35.25 9.13 35.09 33.72 39.20 39.23 41.60 -10.46%
DY 7.61 1.90 15.63 16.64 27.85 30.48 12.24 -27.17%
P/NAPS 0.46 1.84 0.48 0.45 0.23 0.32 0.25 50.21%

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