[UNICO] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
08-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 30.04%
YoY- 24.2%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 179,506 170,602 141,390 79,716 79,478 0 -100.00%
PBT 52,222 51,476 35,984 10,476 9,680 0 -100.00%
Tax -14,228 -11,554 -10,076 -3,116 -3,754 0 -100.00%
NP 37,994 39,922 25,908 7,360 5,926 0 -100.00%
-
NP to SH 37,994 39,922 25,908 7,360 5,926 0 -100.00%
-
Tax Rate 27.25% 22.45% 28.00% 29.74% 38.78% - -
Total Cost 141,512 130,680 115,482 72,356 73,552 0 -100.00%
-
Net Worth 373,000 220,870 275,910 310,112 315,593 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 34,697 6,626 16,554 - - - -100.00%
Div Payout % 91.32% 16.60% 63.90% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 373,000 220,870 275,910 310,112 315,593 0 -100.00%
NOSH 867,442 220,870 137,955 137,827 137,813 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 21.17% 23.40% 18.32% 9.23% 7.46% 0.00% -
ROE 10.19% 18.07% 9.39% 2.37% 1.88% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 20.69 77.24 102.49 57.84 57.67 0.00 -100.00%
EPS 4.38 4.52 11.74 5.34 4.30 0.00 -100.00%
DPS 4.00 3.00 12.00 0.00 0.00 0.00 -100.00%
NAPS 0.43 1.00 2.00 2.25 2.29 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 138,109
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 21.16 20.11 16.67 9.40 9.37 0.00 -100.00%
EPS 4.48 4.71 3.05 0.87 0.70 0.00 -100.00%
DPS 4.09 0.78 1.95 0.00 0.00 0.00 -100.00%
NAPS 0.4397 0.2604 0.3252 0.3656 0.372 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.46 0.36 0.43 0.35 0.31 0.00 -
P/RPS 2.22 0.47 0.42 0.61 0.54 0.00 -100.00%
P/EPS 10.50 1.99 2.29 6.55 7.21 0.00 -100.00%
EY 9.52 50.21 43.67 15.26 13.87 0.00 -100.00%
DY 8.70 8.33 27.91 0.00 0.00 0.00 -100.00%
P/NAPS 1.07 0.36 0.22 0.16 0.14 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/04 05/11/03 31/10/02 08/11/01 16/11/00 - -
Price 0.47 0.45 0.43 0.34 0.31 0.00 -
P/RPS 2.27 0.58 0.42 0.59 0.54 0.00 -100.00%
P/EPS 10.73 2.49 2.29 6.37 7.21 0.00 -100.00%
EY 9.32 40.17 43.67 15.71 13.87 0.00 -100.00%
DY 8.51 6.67 27.91 0.00 0.00 0.00 -100.00%
P/NAPS 1.09 0.45 0.22 0.15 0.14 0.00 -100.00%

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