[UNICO] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 77.25%
YoY- 161.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 132,311 146,786 139,181 114,727 67,655 57,542 81,410 -0.51%
PBT 34,329 38,908 42,105 31,890 12,162 8,420 21,039 -0.51%
Tax -9,172 -12,245 -8,506 -8,929 -3,375 -3,904 -4,925 -0.65%
NP 25,157 26,663 33,599 22,961 8,787 4,516 16,114 -0.47%
-
NP to SH 25,157 26,663 33,599 22,961 8,787 4,516 16,114 -0.47%
-
Tax Rate 26.72% 31.47% 20.20% 28.00% 27.75% 46.37% 23.41% -
Total Cost 107,154 120,123 105,582 91,766 58,868 53,026 65,296 -0.52%
-
Net Worth 387,893 380,900 220,801 275,973 308,993 319,020 153,041 -0.98%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 17,313 3,312 8,279 8,276 - - -
Div Payout % - 64.94% 9.86% 36.06% 94.19% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 387,893 380,900 220,801 275,973 308,993 319,020 153,041 -0.98%
NOSH 849,898 865,681 220,801 137,986 137,943 138,103 6,823 -5.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.01% 18.16% 24.14% 20.01% 12.99% 7.85% 19.79% -
ROE 6.49% 7.00% 15.22% 8.32% 2.84% 1.42% 10.53% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 15.57 16.96 63.03 83.14 49.05 41.67 1,193.16 4.72%
EPS 2.96 3.08 3.81 10.40 6.37 3.27 236.17 4.76%
DPS 0.00 2.00 1.50 6.00 6.00 0.00 0.00 -
NAPS 0.4564 0.44 1.00 2.00 2.24 2.31 22.43 4.22%
Adjusted Per Share Value based on latest NOSH - 138,027
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 15.60 17.30 16.41 13.52 7.98 6.78 9.60 -0.51%
EPS 2.97 3.14 3.96 2.71 1.04 0.53 1.90 -0.47%
DPS 0.00 2.04 0.39 0.98 0.98 0.00 0.00 -
NAPS 0.4572 0.449 0.2603 0.3253 0.3642 0.3761 0.1804 -0.98%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.44 0.47 0.51 0.50 0.37 0.32 0.00 -
P/RPS 2.83 2.77 0.81 0.60 0.75 0.77 0.00 -100.00%
P/EPS 14.86 15.26 3.35 3.00 5.81 9.79 0.00 -100.00%
EY 6.73 6.55 29.84 33.28 17.22 10.22 0.00 -100.00%
DY 0.00 4.26 2.94 12.00 16.22 0.00 0.00 -
P/NAPS 0.96 1.07 0.51 0.25 0.17 0.14 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 04/02/05 18/02/04 27/01/03 30/01/02 02/04/01 24/05/00 -
Price 0.47 0.46 0.48 0.49 0.37 0.28 0.00 -
P/RPS 3.02 2.71 0.76 0.59 0.75 0.67 0.00 -100.00%
P/EPS 15.88 14.94 3.15 2.94 5.81 8.56 0.00 -100.00%
EY 6.30 6.70 31.70 33.96 17.22 11.68 0.00 -100.00%
DY 0.00 4.35 3.13 12.24 16.22 0.00 0.00 -
P/NAPS 1.03 1.05 0.48 0.25 0.17 0.12 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