[UNICO] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 5.91%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 189,743 192,558 186,777 183,624 182,653 179,173 178,157 4.29%
PBT 38,466 42,262 45,611 49,183 46,193 48,809 49,962 -16.01%
Tax -12,715 -13,865 -14,300 -11,899 -10,989 -11,721 -12,794 -0.41%
NP 25,751 28,397 31,311 37,284 35,204 37,088 37,168 -21.71%
-
NP to SH 25,751 28,397 31,311 37,284 35,204 37,088 37,168 -21.71%
-
Tax Rate 33.06% 32.81% 31.35% 24.19% 23.79% 24.01% 25.61% -
Total Cost 163,992 164,161 155,466 146,340 147,449 142,085 140,989 10.61%
-
Net Worth 371,310 372,595 379,042 372,176 217,100 220,696 220,692 41.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 47,638 60,559 34,646 21,724 7,728 7,728 16,546 102.51%
Div Payout % 184.99% 213.26% 110.65% 58.27% 21.95% 20.84% 44.52% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 371,310 372,595 379,042 372,176 217,100 220,696 220,692 41.50%
NOSH 863,513 866,499 861,460 865,526 220,800 220,696 220,692 148.51%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.57% 14.75% 16.76% 20.30% 19.27% 20.70% 20.86% -
ROE 6.94% 7.62% 8.26% 10.02% 16.22% 16.80% 16.84% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.97 22.22 21.68 21.22 84.13 81.19 80.73 -58.03%
EPS 2.98 3.28 3.63 4.31 16.22 16.80 16.84 -68.51%
DPS 5.50 6.99 4.02 2.51 3.50 3.50 7.50 -18.69%
NAPS 0.43 0.43 0.44 0.43 1.00 1.00 1.00 -43.05%
Adjusted Per Share Value based on latest NOSH - 865,526
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.37 22.70 22.02 21.65 21.53 21.12 21.00 4.30%
EPS 3.04 3.35 3.69 4.39 4.15 4.37 4.38 -21.62%
DPS 5.62 7.14 4.08 2.56 0.91 0.91 1.95 102.65%
NAPS 0.4377 0.4392 0.4468 0.4387 0.2559 0.2602 0.2601 41.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.47 0.46 0.47 0.46 1.80 2.00 0.51 -
P/RPS 2.14 2.07 2.17 2.17 2.14 2.46 0.63 126.13%
P/EPS 15.76 14.04 12.93 10.68 11.10 11.90 3.03 200.50%
EY 6.34 7.12 7.73 9.36 9.01 8.40 33.02 -66.75%
DY 11.70 15.19 8.56 5.46 1.94 1.75 14.71 -14.16%
P/NAPS 1.09 1.07 1.07 1.07 1.80 2.00 0.51 65.99%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 04/02/05 29/11/04 18/08/04 31/05/04 18/02/04 -
Price 0.45 0.44 0.46 0.47 0.46 1.84 0.48 -
P/RPS 2.05 1.98 2.12 2.22 0.55 2.27 0.59 129.57%
P/EPS 15.09 13.43 12.66 10.91 2.84 10.95 2.85 204.09%
EY 6.63 7.45 7.90 9.17 35.25 9.13 35.09 -67.10%
DY 12.22 15.88 8.74 5.34 7.61 1.90 15.63 -15.14%
P/NAPS 1.05 1.02 1.05 1.09 0.46 1.84 0.48 68.59%

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