[UNICO] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 106.49%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 272,117 247,044 163,962 132,311 146,786 139,181 114,727 15.46%
PBT 66,611 75,698 33,108 34,329 38,908 42,105 31,890 13.04%
Tax -16,611 -16,125 -8,555 -9,172 -12,245 -8,506 -8,929 10.88%
NP 50,000 59,573 24,553 25,157 26,663 33,599 22,961 13.83%
-
NP to SH 50,000 59,573 24,553 25,157 26,663 33,599 22,961 13.83%
-
Tax Rate 24.94% 21.30% 25.84% 26.72% 31.47% 20.20% 28.00% -
Total Cost 222,117 187,471 139,409 107,154 120,123 105,582 91,766 15.85%
-
Net Worth 764,547 388,783 373,585 387,893 380,900 220,801 275,973 18.49%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 17,421 34,635 12,400 - 17,313 3,312 8,279 13.18%
Div Payout % 34.84% 58.14% 50.51% - 64.94% 9.86% 36.06% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 764,547 388,783 373,585 387,893 380,900 220,801 275,973 18.49%
NOSH 871,080 865,886 826,700 849,898 865,681 220,801 137,986 35.90%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.37% 24.11% 14.97% 19.01% 18.16% 24.14% 20.01% -
ROE 6.54% 15.32% 6.57% 6.49% 7.00% 15.22% 8.32% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 31.24 28.53 19.83 15.57 16.96 63.03 83.14 -15.03%
EPS 5.74 6.88 2.97 2.96 3.08 3.81 10.40 -9.42%
DPS 2.00 4.00 1.50 0.00 2.00 1.50 6.00 -16.71%
NAPS 0.8777 0.449 0.4519 0.4564 0.44 1.00 2.00 -12.81%
Adjusted Per Share Value based on latest NOSH - 842,467
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 32.08 29.12 19.33 15.60 17.30 16.41 13.52 15.47%
EPS 5.89 7.02 2.89 2.97 3.14 3.96 2.71 13.79%
DPS 2.05 4.08 1.46 0.00 2.04 0.39 0.98 13.07%
NAPS 0.9012 0.4583 0.4404 0.4572 0.449 0.2603 0.3253 18.49%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.61 1.12 0.57 0.44 0.47 0.51 0.50 -
P/RPS 1.95 3.93 2.87 2.83 2.77 0.81 0.60 21.68%
P/EPS 10.63 16.28 19.19 14.86 15.26 3.35 3.00 23.44%
EY 9.41 6.14 5.21 6.73 6.55 29.84 33.28 -18.96%
DY 3.28 3.57 2.63 0.00 4.26 2.94 12.00 -19.42%
P/NAPS 0.69 2.49 1.26 0.96 1.07 0.51 0.25 18.41%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 25/02/08 13/02/07 24/02/06 04/02/05 18/02/04 27/01/03 -
Price 0.60 1.04 0.56 0.47 0.46 0.48 0.49 -
P/RPS 1.92 3.65 2.82 3.02 2.71 0.76 0.59 21.71%
P/EPS 10.45 15.12 18.86 15.88 14.94 3.15 2.94 23.51%
EY 9.57 6.62 5.30 6.30 6.70 31.70 33.96 -19.01%
DY 3.33 3.85 2.68 0.00 4.35 3.13 12.24 -19.48%
P/NAPS 0.68 2.32 1.24 1.03 1.05 0.48 0.25 18.13%

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