[UNICO] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 24.59%
YoY- -14.12%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 198,444 187,936 179,181 178,084 185,269 189,743 192,558 2.02%
PBT 38,859 41,549 37,883 37,683 32,615 38,466 42,262 -5.43%
Tax -8,647 -9,442 -8,439 -10,792 -11,031 -12,715 -13,865 -26.98%
NP 30,212 32,107 29,444 26,891 21,584 25,751 28,397 4.21%
-
NP to SH 30,212 32,107 29,444 26,891 21,584 25,751 28,397 4.21%
-
Tax Rate 22.25% 22.72% 22.28% 28.64% 33.82% 33.06% 32.81% -
Total Cost 168,232 155,829 149,737 151,193 163,685 163,992 164,161 1.64%
-
Net Worth 366,384 367,073 377,085 384,502 368,120 371,310 372,595 -1.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 16,484 16,484 16,484 30,327 47,449 47,638 60,559 -57.96%
Div Payout % 54.56% 51.34% 55.99% 112.78% 219.84% 184.99% 213.26% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 366,384 367,073 377,085 384,502 368,120 371,310 372,595 -1.11%
NOSH 834,588 825,070 824,230 842,467 856,095 863,513 866,499 -2.46%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.22% 17.08% 16.43% 15.10% 11.65% 13.57% 14.75% -
ROE 8.25% 8.75% 7.81% 6.99% 5.86% 6.94% 7.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.78 22.78 21.74 21.14 21.64 21.97 22.22 4.62%
EPS 3.62 3.89 3.57 3.19 2.52 2.98 3.28 6.78%
DPS 2.00 2.00 2.00 3.60 5.50 5.50 6.99 -56.54%
NAPS 0.439 0.4449 0.4575 0.4564 0.43 0.43 0.43 1.38%
Adjusted Per Share Value based on latest NOSH - 842,467
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.39 22.15 21.12 20.99 21.84 22.37 22.70 2.01%
EPS 3.56 3.78 3.47 3.17 2.54 3.04 3.35 4.13%
DPS 1.94 1.94 1.94 3.57 5.59 5.62 7.14 -58.01%
NAPS 0.4319 0.4327 0.4445 0.4532 0.4339 0.4377 0.4392 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.50 0.49 0.44 0.48 0.47 0.46 -
P/RPS 2.10 2.20 2.25 2.08 2.22 2.14 2.07 0.96%
P/EPS 13.81 12.85 13.72 13.78 19.04 15.76 14.04 -1.09%
EY 7.24 7.78 7.29 7.25 5.25 6.34 7.12 1.11%
DY 4.00 4.00 4.08 8.18 11.46 11.70 15.19 -58.88%
P/NAPS 1.14 1.12 1.07 0.96 1.12 1.09 1.07 4.31%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 29/08/06 26/05/06 24/02/06 23/11/05 30/08/05 31/05/05 -
Price 0.55 0.51 0.50 0.47 0.46 0.45 0.44 -
P/RPS 2.31 2.24 2.30 2.22 2.13 2.05 1.98 10.81%
P/EPS 15.19 13.11 14.00 14.72 18.25 15.09 13.43 8.54%
EY 6.58 7.63 7.14 6.79 5.48 6.63 7.45 -7.93%
DY 3.64 3.92 4.00 7.66 11.96 12.22 15.88 -62.51%
P/NAPS 1.25 1.15 1.09 1.03 1.07 1.05 1.02 14.50%

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