[UNICO] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 29.2%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 203,454 164,926 179,506 170,602 141,390 79,716 79,478 16.95%
PBT 34,878 32,928 52,222 51,476 35,984 10,476 9,680 23.80%
Tax -8,974 -8,562 -14,228 -11,554 -10,076 -3,116 -3,754 15.62%
NP 25,904 24,366 37,994 39,922 25,908 7,360 5,926 27.85%
-
NP to SH 25,904 24,366 37,994 39,922 25,908 7,360 5,926 27.85%
-
Tax Rate 25.73% 26.00% 27.25% 22.45% 28.00% 29.74% 38.78% -
Total Cost 177,550 140,560 141,512 130,680 115,482 72,356 73,552 15.81%
-
Net Worth 364,482 368,921 373,000 220,870 275,910 310,112 315,593 2.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 34,318 34,697 6,626 16,554 - - -
Div Payout % - 140.85% 91.32% 16.60% 63.90% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 364,482 368,921 373,000 220,870 275,910 310,112 315,593 2.42%
NOSH 830,256 857,957 867,442 220,870 137,955 137,827 137,813 34.87%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.73% 14.77% 21.17% 23.40% 18.32% 9.23% 7.46% -
ROE 7.11% 6.60% 10.19% 18.07% 9.39% 2.37% 1.88% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.50 19.22 20.69 77.24 102.49 57.84 57.67 -13.29%
EPS 3.12 2.84 4.38 4.52 11.74 5.34 4.30 -5.20%
DPS 0.00 4.00 4.00 3.00 12.00 0.00 0.00 -
NAPS 0.439 0.43 0.43 1.00 2.00 2.25 2.29 -24.05%
Adjusted Per Share Value based on latest NOSH - 220,981
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.98 19.44 21.16 20.11 16.67 9.40 9.37 16.94%
EPS 3.05 2.87 4.48 4.71 3.05 0.87 0.70 27.78%
DPS 0.00 4.05 4.09 0.78 1.95 0.00 0.00 -
NAPS 0.4296 0.4349 0.4397 0.2604 0.3252 0.3656 0.372 2.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.50 0.48 0.46 0.36 0.43 0.35 0.31 -
P/RPS 2.04 2.50 2.22 0.47 0.42 0.61 0.54 24.78%
P/EPS 16.03 16.90 10.50 1.99 2.29 6.55 7.21 14.23%
EY 6.24 5.92 9.52 50.21 43.67 15.26 13.87 -12.45%
DY 0.00 8.33 8.70 8.33 27.91 0.00 0.00 -
P/NAPS 1.14 1.12 1.07 0.36 0.22 0.16 0.14 41.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 08/11/01 16/11/00 -
Price 0.55 0.46 0.47 0.45 0.43 0.34 0.31 -
P/RPS 2.24 2.39 2.27 0.58 0.42 0.59 0.54 26.74%
P/EPS 17.63 16.20 10.73 2.49 2.29 6.37 7.21 16.06%
EY 5.67 6.17 9.32 40.17 43.67 15.71 13.87 -13.84%
DY 0.00 8.70 8.51 6.67 27.91 0.00 0.00 -
P/NAPS 1.25 1.07 1.09 0.45 0.22 0.15 0.14 44.00%

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