[UNICO] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 90.66%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 399,550 298,624 203,454 164,926 179,506 170,602 141,390 18.88%
PBT 95,504 92,340 34,878 32,928 52,222 51,476 35,984 17.64%
Tax -24,234 -17,074 -8,974 -8,562 -14,228 -11,554 -10,076 15.73%
NP 71,270 75,266 25,904 24,366 37,994 39,922 25,908 18.35%
-
NP to SH 71,270 75,266 25,904 24,366 37,994 39,922 25,908 18.35%
-
Tax Rate 25.37% 18.49% 25.73% 26.00% 27.25% 22.45% 28.00% -
Total Cost 328,280 223,358 177,550 140,560 141,512 130,680 115,482 19.00%
-
Net Worth 412,772 390,539 364,482 368,921 373,000 220,870 275,910 6.93%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 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
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 412,772 390,539 364,482 368,921 373,000 220,870 275,910 6.93%
NOSH 873,406 861,167 830,256 857,957 867,442 220,870 137,955 35.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.84% 25.20% 12.73% 14.77% 21.17% 23.40% 18.32% -
ROE 17.27% 19.27% 7.11% 6.60% 10.19% 18.07% 9.39% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.75 34.68 24.50 19.22 20.69 77.24 102.49 -12.56%
EPS 8.16 8.74 3.12 2.84 4.38 4.52 11.74 -5.87%
DPS 0.00 8.00 0.00 4.00 4.00 3.00 12.00 -
NAPS 0.4726 0.4535 0.439 0.43 0.43 1.00 2.00 -21.35%
Adjusted Per Share Value based on latest NOSH - 856,095
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 47.10 35.20 23.98 19.44 21.16 20.11 16.67 18.88%
EPS 8.40 8.87 3.05 2.87 4.48 4.71 3.05 18.37%
DPS 0.00 8.12 0.00 4.05 4.09 0.78 1.95 -
NAPS 0.4866 0.4604 0.4296 0.4349 0.4397 0.2604 0.3252 6.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.85 0.69 0.50 0.48 0.46 0.36 0.43 -
P/RPS 1.86 1.99 2.04 2.50 2.22 0.47 0.42 28.11%
P/EPS 10.42 7.89 16.03 16.90 10.50 1.99 2.29 28.69%
EY 9.60 12.67 6.24 5.92 9.52 50.21 43.67 -22.29%
DY 0.00 11.59 0.00 8.33 8.70 8.33 27.91 -
P/NAPS 1.80 1.52 1.14 1.12 1.07 0.36 0.22 41.90%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 23/11/07 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 -
Price 0.65 0.96 0.55 0.46 0.47 0.45 0.43 -
P/RPS 1.42 2.77 2.24 2.39 2.27 0.58 0.42 22.48%
P/EPS 7.97 10.98 17.63 16.20 10.73 2.49 2.29 23.08%
EY 12.55 9.10 5.67 6.17 9.32 40.17 43.67 -18.74%
DY 0.00 8.33 0.00 8.70 8.51 6.67 27.91 -
P/NAPS 1.38 2.12 1.25 1.07 1.09 0.45 0.22 35.76%

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