[UNICO] YoY Annual (Unaudited) Result on 31-Mar-2006 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
YoY- 3.68%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 325,281 335,723 222,564 179,232 192,559 179,173 153,703 13.29%
PBT 76,387 102,214 41,803 37,883 42,263 48,809 39,476 11.61%
Tax -19,842 -25,487 -10,209 -8,440 -13,866 -10,561 -11,788 9.05%
NP 56,545 76,727 31,594 29,443 28,397 38,248 27,688 12.62%
-
NP to SH 56,545 76,727 31,594 29,443 28,397 38,248 27,688 12.62%
-
Tax Rate 25.98% 24.93% 24.42% 22.28% 32.81% 21.64% 29.86% -
Total Cost 268,736 258,996 190,970 149,789 164,162 140,925 126,015 13.44%
-
Net Worth 756,358 408,024 377,230 387,073 371,146 92,142 313,431 15.79%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 60,891 56,416 32,996 16,921 30,209 9,323 26,487 14.86%
Div Payout % 107.69% 73.53% 104.44% 57.47% 106.38% 24.38% 95.66% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 756,358 408,024 377,230 387,073 371,146 92,142 313,431 15.79%
NOSH 869,877 867,952 824,908 846,063 863,130 219,386 220,726 25.65%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 17.38% 22.85% 14.20% 16.43% 14.75% 21.35% 18.01% -
ROE 7.48% 18.80% 8.38% 7.61% 7.65% 41.51% 8.83% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 37.39 38.68 26.98 21.18 22.31 81.67 69.64 -9.83%
EPS 6.50 8.84 3.83 3.48 3.29 4.36 12.54 -10.36%
DPS 7.00 6.50 4.00 2.00 3.50 4.25 12.00 -8.58%
NAPS 0.8695 0.4701 0.4573 0.4575 0.43 0.42 1.42 -7.84%
Adjusted Per Share Value based on latest NOSH - 824,230
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 38.34 39.57 26.24 21.13 22.70 21.12 18.12 13.29%
EPS 6.67 9.04 3.72 3.47 3.35 4.51 3.26 12.66%
DPS 7.18 6.65 3.89 1.99 3.56 1.10 3.12 14.88%
NAPS 0.8916 0.481 0.4447 0.4563 0.4375 0.1086 0.3695 15.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.60 1.02 0.55 0.49 0.46 2.00 0.33 -
P/RPS 1.60 2.64 2.04 2.31 2.06 2.45 0.47 22.62%
P/EPS 9.23 11.54 14.36 14.08 13.98 11.47 2.63 23.25%
EY 10.83 8.67 6.96 7.10 7.15 8.72 38.01 -18.86%
DY 11.67 6.37 7.27 4.08 7.61 2.13 36.36 -17.24%
P/NAPS 0.69 2.17 1.20 1.07 1.07 4.76 0.23 20.07%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 26/05/08 28/05/07 26/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.75 1.06 0.58 0.50 0.44 1.84 0.32 -
P/RPS 2.01 2.74 2.15 2.36 1.97 2.25 0.46 27.83%
P/EPS 11.54 11.99 15.14 14.37 13.37 10.55 2.55 28.58%
EY 8.67 8.34 6.60 6.96 7.48 9.48 39.20 -22.21%
DY 9.33 6.13 6.90 4.00 7.95 2.31 37.50 -20.67%
P/NAPS 0.86 2.25 1.27 1.09 1.02 4.38 0.23 24.55%

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