[UNICO] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -0.22%
YoY- 33.95%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 186,777 183,624 182,653 179,173 178,157 168,309 159,154 11.20%
PBT 45,611 49,183 46,193 48,809 49,962 47,491 43,351 3.43%
Tax -14,300 -11,899 -10,989 -11,721 -12,794 -13,956 -13,067 6.16%
NP 31,311 37,284 35,204 37,088 37,168 33,535 30,284 2.23%
-
NP to SH 31,311 37,284 35,204 37,088 37,168 33,535 30,284 2.23%
-
Tax Rate 31.35% 24.19% 23.79% 24.01% 25.61% 29.39% 30.14% -
Total Cost 155,466 146,340 147,449 142,085 140,989 134,774 128,870 13.25%
-
Net Worth 379,042 372,176 217,100 220,696 220,692 220,981 328,864 9.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 34,646 21,724 7,728 7,728 16,546 16,546 21,512 37.20%
Div Payout % 110.65% 58.27% 21.95% 20.84% 44.52% 49.34% 71.03% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 379,042 372,176 217,100 220,696 220,692 220,981 328,864 9.88%
NOSH 861,460 865,526 220,800 220,696 220,692 220,981 220,714 146.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 16.76% 20.30% 19.27% 20.70% 20.86% 19.92% 19.03% -
ROE 8.26% 10.02% 16.22% 16.80% 16.84% 15.18% 9.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.68 21.22 84.13 81.19 80.73 76.16 72.11 -54.95%
EPS 3.63 4.31 16.22 16.80 16.84 15.18 13.72 -58.62%
DPS 4.02 2.51 3.50 3.50 7.50 7.49 9.75 -44.45%
NAPS 0.44 0.43 1.00 1.00 1.00 1.00 1.49 -55.49%
Adjusted Per Share Value based on latest NOSH - 220,696
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.02 21.65 21.53 21.12 21.00 19.84 18.76 11.21%
EPS 3.69 4.39 4.15 4.37 4.38 3.95 3.57 2.21%
DPS 4.08 2.56 0.91 0.91 1.95 1.95 2.54 36.96%
NAPS 0.4468 0.4387 0.2559 0.2602 0.2601 0.2605 0.3877 9.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.47 0.46 1.80 2.00 0.51 0.36 0.34 -
P/RPS 2.17 2.17 2.14 2.46 0.63 0.47 0.47 175.99%
P/EPS 12.93 10.68 11.10 11.90 3.03 2.37 2.48 199.17%
EY 7.73 9.36 9.01 8.40 33.02 42.15 40.36 -66.60%
DY 8.56 5.46 1.94 1.75 14.71 20.80 28.67 -55.16%
P/NAPS 1.07 1.07 1.80 2.00 0.51 0.36 0.23 177.38%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 04/02/05 29/11/04 18/08/04 31/05/04 18/02/04 05/11/03 31/07/03 -
Price 0.46 0.47 0.46 1.84 0.48 0.45 0.35 -
P/RPS 2.12 2.22 0.55 2.27 0.59 0.59 0.49 164.34%
P/EPS 12.66 10.91 2.84 10.95 2.85 2.97 2.55 189.61%
EY 7.90 9.17 35.25 9.13 35.09 33.72 39.20 -65.45%
DY 8.74 5.34 7.61 1.90 15.63 16.64 27.85 -53.65%
P/NAPS 1.05 1.09 0.46 1.84 0.48 0.45 0.23 173.93%

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