[UNICO] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 62.62%
YoY- -4.83%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 298,624 203,454 164,926 179,506 170,602 141,390 79,716 24.61%
PBT 92,340 34,878 32,928 52,222 51,476 35,984 10,476 43.70%
Tax -17,074 -8,974 -8,562 -14,228 -11,554 -10,076 -3,116 32.75%
NP 75,266 25,904 24,366 37,994 39,922 25,908 7,360 47.30%
-
NP to SH 75,266 25,904 24,366 37,994 39,922 25,908 7,360 47.30%
-
Tax Rate 18.49% 25.73% 26.00% 27.25% 22.45% 28.00% 29.74% -
Total Cost 223,358 177,550 140,560 141,512 130,680 115,482 72,356 20.65%
-
Net Worth 390,539 364,482 368,921 373,000 220,870 275,910 310,112 3.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 68,893 - 34,318 34,697 6,626 16,554 - -
Div Payout % 91.53% - 140.85% 91.32% 16.60% 63.90% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 390,539 364,482 368,921 373,000 220,870 275,910 310,112 3.91%
NOSH 861,167 830,256 857,957 867,442 220,870 137,955 137,827 35.69%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 25.20% 12.73% 14.77% 21.17% 23.40% 18.32% 9.23% -
ROE 19.27% 7.11% 6.60% 10.19% 18.07% 9.39% 2.37% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.68 24.50 19.22 20.69 77.24 102.49 57.84 -8.16%
EPS 8.74 3.12 2.84 4.38 4.52 11.74 5.34 8.55%
DPS 8.00 0.00 4.00 4.00 3.00 12.00 0.00 -
NAPS 0.4535 0.439 0.43 0.43 1.00 2.00 2.25 -23.41%
Adjusted Per Share Value based on latest NOSH - 865,526
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.20 23.98 19.44 21.16 20.11 16.67 9.40 24.60%
EPS 8.87 3.05 2.87 4.48 4.71 3.05 0.87 47.22%
DPS 8.12 0.00 4.05 4.09 0.78 1.95 0.00 -
NAPS 0.4604 0.4296 0.4349 0.4397 0.2604 0.3252 0.3656 3.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.69 0.50 0.48 0.46 0.36 0.43 0.35 -
P/RPS 1.99 2.04 2.50 2.22 0.47 0.42 0.61 21.77%
P/EPS 7.89 16.03 16.90 10.50 1.99 2.29 6.55 3.14%
EY 12.67 6.24 5.92 9.52 50.21 43.67 15.26 -3.05%
DY 11.59 0.00 8.33 8.70 8.33 27.91 0.00 -
P/NAPS 1.52 1.14 1.12 1.07 0.36 0.22 0.16 45.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 08/11/01 -
Price 0.96 0.55 0.46 0.47 0.45 0.43 0.34 -
P/RPS 2.77 2.24 2.39 2.27 0.58 0.42 0.59 29.38%
P/EPS 10.98 17.63 16.20 10.73 2.49 2.29 6.37 9.49%
EY 9.10 5.67 6.17 9.32 40.17 43.67 15.71 -8.69%
DY 8.33 0.00 8.70 8.51 6.67 27.91 0.00 -
P/NAPS 2.12 1.25 1.07 1.09 0.45 0.22 0.15 55.46%

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