[UNICO] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 40.35%
YoY- -20.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 247,044 163,962 132,311 146,786 139,181 114,727 67,655 24.08%
PBT 75,698 33,108 34,329 38,908 42,105 31,890 12,162 35.60%
Tax -16,125 -8,555 -9,172 -12,245 -8,506 -8,929 -3,375 29.76%
NP 59,573 24,553 25,157 26,663 33,599 22,961 8,787 37.55%
-
NP to SH 59,573 24,553 25,157 26,663 33,599 22,961 8,787 37.55%
-
Tax Rate 21.30% 25.84% 26.72% 31.47% 20.20% 28.00% 27.75% -
Total Cost 187,471 139,409 107,154 120,123 105,582 91,766 58,868 21.28%
-
Net Worth 388,783 373,585 387,893 380,900 220,801 275,973 308,993 3.90%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 34,635 12,400 - 17,313 3,312 8,279 8,276 26.93%
Div Payout % 58.14% 50.51% - 64.94% 9.86% 36.06% 94.19% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 388,783 373,585 387,893 380,900 220,801 275,973 308,993 3.90%
NOSH 865,886 826,700 849,898 865,681 220,801 137,986 137,943 35.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.11% 14.97% 19.01% 18.16% 24.14% 20.01% 12.99% -
ROE 15.32% 6.57% 6.49% 7.00% 15.22% 8.32% 2.84% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 28.53 19.83 15.57 16.96 63.03 83.14 49.05 -8.63%
EPS 6.88 2.97 2.96 3.08 3.81 10.40 6.37 1.29%
DPS 4.00 1.50 0.00 2.00 1.50 6.00 6.00 -6.53%
NAPS 0.449 0.4519 0.4564 0.44 1.00 2.00 2.24 -23.48%
Adjusted Per Share Value based on latest NOSH - 861,460
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 29.12 19.33 15.60 17.30 16.41 13.52 7.98 24.06%
EPS 7.02 2.89 2.97 3.14 3.96 2.71 1.04 37.45%
DPS 4.08 1.46 0.00 2.04 0.39 0.98 0.98 26.82%
NAPS 0.4583 0.4404 0.4572 0.449 0.2603 0.3253 0.3642 3.90%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.12 0.57 0.44 0.47 0.51 0.50 0.37 -
P/RPS 3.93 2.87 2.83 2.77 0.81 0.60 0.75 31.77%
P/EPS 16.28 19.19 14.86 15.26 3.35 3.00 5.81 18.72%
EY 6.14 5.21 6.73 6.55 29.84 33.28 17.22 -15.78%
DY 3.57 2.63 0.00 4.26 2.94 12.00 16.22 -22.28%
P/NAPS 2.49 1.26 0.96 1.07 0.51 0.25 0.17 56.38%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 13/02/07 24/02/06 04/02/05 18/02/04 27/01/03 30/01/02 -
Price 1.04 0.56 0.47 0.46 0.48 0.49 0.37 -
P/RPS 3.65 2.82 3.02 2.71 0.76 0.59 0.75 30.16%
P/EPS 15.12 18.86 15.88 14.94 3.15 2.94 5.81 17.27%
EY 6.62 5.30 6.30 6.70 31.70 33.96 17.22 -14.72%
DY 3.85 2.68 0.00 4.35 3.13 12.24 16.22 -21.30%
P/NAPS 2.32 1.24 1.03 1.05 0.48 0.25 0.17 54.55%

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