[UNICO] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 125.24%
YoY- 18.78%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 87,977 54,318 43,810 48,284 47,313 38,158 19,861 28.13%
PBT 23,379 9,457 12,147 17,998 15,008 10,868 3,208 39.21%
Tax -5,958 -2,363 -3,158 -4,842 -3,932 -3,043 -943 35.94%
NP 17,421 7,094 8,989 13,156 11,076 7,825 2,265 40.47%
-
NP to SH 17,421 7,094 8,989 13,156 11,076 7,825 2,265 40.47%
-
Tax Rate 25.48% 24.99% 26.00% 26.90% 26.20% 28.00% 29.40% -
Total Cost 70,556 47,224 34,821 35,128 36,237 30,333 17,596 26.03%
-
Net Worth 397,006 366,384 368,120 372,176 220,981 276,014 310,746 4.16%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 35,017 - 17,121 17,310 3,314 8,280 - -
Div Payout % 201.01% - 190.48% 131.58% 29.93% 105.82% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 397,006 366,384 368,120 372,176 220,981 276,014 310,746 4.16%
NOSH 875,427 834,588 856,095 865,526 220,981 138,007 138,109 36.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.80% 13.06% 20.52% 27.25% 23.41% 20.51% 11.40% -
ROE 4.39% 1.94% 2.44% 3.53% 5.01% 2.84% 0.73% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.05 6.51 5.12 5.58 21.41 27.65 14.38 -5.79%
EPS 1.99 0.85 1.05 1.52 1.25 3.54 1.64 3.27%
DPS 4.00 0.00 2.00 2.00 1.50 6.00 0.00 -
NAPS 0.4535 0.439 0.43 0.43 1.00 2.00 2.25 -23.41%
Adjusted Per Share Value based on latest NOSH - 865,526
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.37 6.40 5.16 5.69 5.58 4.50 2.34 28.14%
EPS 2.05 0.84 1.06 1.55 1.31 0.92 0.27 40.17%
DPS 4.13 0.00 2.02 2.04 0.39 0.98 0.00 -
NAPS 0.468 0.4319 0.4339 0.4387 0.2605 0.3254 0.3663 4.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.69 0.50 0.48 0.46 0.36 0.43 0.35 -
P/RPS 6.87 7.68 9.38 8.25 1.68 1.56 2.43 18.90%
P/EPS 34.67 58.82 45.71 30.26 7.18 7.58 21.34 8.42%
EY 2.88 1.70 2.19 3.30 13.92 13.19 4.69 -7.80%
DY 5.80 0.00 4.17 4.35 4.17 13.95 0.00 -
P/NAPS 1.52 1.14 1.12 1.07 0.36 0.22 0.16 45.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 08/11/01 -
Price 0.96 0.55 0.46 0.47 0.45 0.43 0.34 -
P/RPS 9.55 8.45 8.99 8.43 2.10 1.56 2.36 26.22%
P/EPS 48.24 64.71 43.81 30.92 8.98 7.58 20.73 15.10%
EY 2.07 1.55 2.28 3.23 11.14 13.19 4.82 -13.13%
DY 4.17 0.00 4.35 4.26 3.33 13.95 0.00 -
P/NAPS 2.12 1.25 1.07 1.09 0.45 0.22 0.15 55.46%

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