[UNICO] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 12.22%
YoY- 46.33%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 218,616 176,414 195,714 185,574 152,969 90,206 76,722 19.05%
PBT 44,144 45,772 51,877 56,140 42,520 16,216 11,226 25.62%
Tax -11,406 -12,229 -16,326 -11,341 -11,905 -4,500 -5,205 13.96%
NP 32,737 33,542 35,550 44,798 30,614 11,716 6,021 32.58%
-
NP to SH 32,737 33,542 35,550 44,798 30,614 11,716 6,021 32.58%
-
Tax Rate 25.84% 26.72% 31.47% 20.20% 28.00% 27.75% 46.37% -
Total Cost 185,878 142,872 160,164 140,776 122,354 78,490 70,701 17.47%
-
Net Worth 373,585 387,893 380,900 220,801 275,973 308,993 319,020 2.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,534 - 23,084 4,416 11,038 11,035 - -
Div Payout % 50.51% - 64.94% 9.86% 36.06% 94.19% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 373,585 387,893 380,900 220,801 275,973 308,993 319,020 2.66%
NOSH 826,700 849,898 865,681 220,801 137,986 137,943 138,103 34.73%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.97% 19.01% 18.16% 24.14% 20.01% 12.99% 7.85% -
ROE 8.76% 8.65% 9.33% 20.29% 11.09% 3.79% 1.89% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.44 20.76 22.61 84.05 110.86 65.39 55.55 -11.63%
EPS 3.96 3.95 4.11 5.08 13.87 8.49 4.36 -1.59%
DPS 2.00 0.00 2.67 2.00 8.00 8.00 0.00 -
NAPS 0.4519 0.4564 0.44 1.00 2.00 2.24 2.31 -23.79%
Adjusted Per Share Value based on latest NOSH - 220,692
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.77 20.80 23.07 21.88 18.03 10.63 9.04 19.06%
EPS 3.86 3.95 4.19 5.28 3.61 1.38 0.71 32.58%
DPS 1.95 0.00 2.72 0.52 1.30 1.30 0.00 -
NAPS 0.4404 0.4572 0.449 0.2603 0.3253 0.3642 0.3761 2.66%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.44 0.47 0.51 0.50 0.37 0.32 -
P/RPS 2.16 2.12 2.08 0.61 0.45 0.57 0.58 24.48%
P/EPS 14.39 11.15 11.44 2.51 2.25 4.36 7.34 11.86%
EY 6.95 8.97 8.74 39.78 44.37 22.95 13.63 -10.61%
DY 3.51 0.00 5.67 3.92 16.00 21.62 0.00 -
P/NAPS 1.26 0.96 1.07 0.51 0.25 0.17 0.14 44.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 24/02/06 04/02/05 18/02/04 27/01/03 30/01/02 02/04/01 -
Price 0.56 0.47 0.46 0.48 0.49 0.37 0.28 -
P/RPS 2.12 2.26 2.03 0.57 0.44 0.57 0.50 27.20%
P/EPS 14.14 11.91 11.20 2.37 2.21 4.36 6.42 14.05%
EY 7.07 8.40 8.93 42.27 45.28 22.95 15.57 -12.32%
DY 3.57 0.00 5.80 4.17 16.33 21.62 0.00 -
P/NAPS 1.24 1.03 1.05 0.48 0.25 0.17 0.12 47.55%

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