[UNICO] YoY 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- 23.15%
YoY- 36.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,236 49,848 57,033 53,880 44,032 27,797 17,803 23.18%
PBT 15,669 17,865 12,797 16,369 13,898 6,924 3,580 27.88%
Tax -4,068 -4,891 -5,130 -2,729 -3,891 -1,817 -2,027 12.30%
NP 11,601 12,974 7,667 13,640 10,007 5,107 1,553 39.79%
-
NP to SH 11,601 12,974 7,667 13,640 10,007 5,107 1,553 39.79%
-
Tax Rate 25.96% 27.38% 40.09% 16.67% 28.00% 26.24% 56.62% -
Total Cost 50,635 36,874 49,366 40,240 34,025 22,690 16,250 20.84%
-
Net Worth 371,807 384,502 379,042 220,692 328,505 309,180 317,471 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 12,341 - - - 8,281 8,281 8,246 6.94%
Div Payout % 106.38% - - - 82.76% 162.16% 530.97% -
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 371,807 384,502 379,042 220,692 328,505 309,180 317,471 2.66%
NOSH 822,765 842,467 861,460 220,692 138,027 138,027 137,433 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 18.64% 26.03% 13.44% 25.32% 22.73% 18.37% 8.72% -
ROE 3.12% 3.37% 2.02% 6.18% 3.05% 1.65% 0.49% -
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 7.56 5.92 6.62 24.41 31.90 20.14 12.95 -8.57%
EPS 1.41 1.54 0.89 1.55 7.25 3.70 1.13 3.75%
DPS 1.50 0.00 0.00 0.00 6.00 6.00 6.00 -20.62%
NAPS 0.4519 0.4564 0.44 1.00 2.38 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 7.34 5.88 6.72 6.35 5.19 3.28 2.10 23.17%
EPS 1.37 1.53 0.90 1.61 1.18 0.60 0.18 40.23%
DPS 1.45 0.00 0.00 0.00 0.98 0.98 0.97 6.92%
NAPS 0.4383 0.4532 0.4468 0.2601 0.3872 0.3645 0.3742 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 7.54 7.44 7.10 2.09 1.57 1.84 2.47 20.43%
P/EPS 40.43 28.57 52.81 8.25 6.90 10.00 28.32 6.11%
EY 2.47 3.50 1.89 12.12 14.50 10.00 3.53 -5.77%
DY 2.63 0.00 0.00 0.00 12.00 16.22 18.75 -27.90%
P/NAPS 1.26 0.96 1.07 0.51 0.21 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 7.40 7.94 6.95 1.97 1.54 1.84 2.16 22.76%
P/EPS 39.72 30.52 51.69 7.77 6.76 10.00 24.78 8.17%
EY 2.52 3.28 1.93 12.88 14.80 10.00 4.04 -7.56%
DY 2.68 0.00 0.00 0.00 12.24 16.22 21.43 -29.27%
P/NAPS 1.24 1.03 1.05 0.48 0.21 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