[UNICO] YoY Cumulative 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- 68.32%
YoY- 46.33%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 163,962 132,311 146,786 139,181 114,727 67,655 57,542 19.05%
PBT 33,108 34,329 38,908 42,105 31,890 12,162 8,420 25.61%
Tax -8,555 -9,172 -12,245 -8,506 -8,929 -3,375 -3,904 13.96%
NP 24,553 25,157 26,663 33,599 22,961 8,787 4,516 32.58%
-
NP to SH 24,553 25,157 26,663 33,599 22,961 8,787 4,516 32.58%
-
Tax Rate 25.84% 26.72% 31.47% 20.20% 28.00% 27.75% 46.37% -
Total Cost 139,409 107,154 120,123 105,582 91,766 58,868 53,026 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 12,400 - 17,313 3,312 8,279 8,276 - -
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 6.57% 6.49% 7.00% 15.22% 8.32% 2.84% 1.42% -
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 19.83 15.57 16.96 63.03 83.14 49.05 41.67 -11.63%
EPS 2.97 2.96 3.08 3.81 10.40 6.37 3.27 -1.59%
DPS 1.50 0.00 2.00 1.50 6.00 6.00 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 19.33 15.60 17.30 16.41 13.52 7.98 6.78 19.06%
EPS 2.89 2.97 3.14 3.96 2.71 1.04 0.53 32.65%
DPS 1.46 0.00 2.04 0.39 0.98 0.98 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 2.87 2.83 2.77 0.81 0.60 0.75 0.77 24.50%
P/EPS 19.19 14.86 15.26 3.35 3.00 5.81 9.79 11.86%
EY 5.21 6.73 6.55 29.84 33.28 17.22 10.22 -10.61%
DY 2.63 0.00 4.26 2.94 12.00 16.22 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 2.82 3.02 2.71 0.76 0.59 0.75 0.67 27.05%
P/EPS 18.86 15.88 14.94 3.15 2.94 5.81 8.56 14.06%
EY 5.30 6.30 6.70 31.70 33.96 17.22 11.68 -12.33%
DY 2.68 0.00 4.35 3.13 12.24 16.22 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