[UNICO] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -77.4%
YoY- -62.71%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 88,679 58,602 46,870 45,773 39,992 38,976 31,392 18.87%
PBT 26,516 8,695 3,554 3,354 6,703 7,856 8,710 20.36%
Tax -9,362 -1,654 732 -1,621 -2,056 -3,129 -3,533 17.61%
NP 17,154 7,041 4,286 1,733 4,647 4,727 5,177 22.07%
-
NP to SH 17,154 7,041 4,286 1,733 4,647 4,727 5,177 22.07%
-
Tax Rate 35.31% 19.02% -20.60% 48.33% 30.67% 39.83% 40.56% -
Total Cost 71,525 51,561 42,584 44,040 35,345 34,249 26,215 18.19%
-
Net Worth 411,433 374,401 377,085 372,595 220,696 220,528 312,000 4.71%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 20,468 - 30,327 4,413 13,231 8,283 -
Div Payout % - 290.70% - 1,750.00% 94.98% 279.92% 160.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 411,433 374,401 377,085 372,595 220,696 220,528 312,000 4.71%
NOSH 875,204 818,720 824,230 866,499 220,696 220,528 138,053 36.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 19.34% 12.01% 9.14% 3.79% 11.62% 12.13% 16.49% -
ROE 4.17% 1.88% 1.14% 0.47% 2.11% 2.14% 1.66% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 10.13 7.16 5.69 5.28 18.12 17.67 22.74 -12.59%
EPS 1.96 0.86 0.52 0.20 0.53 2.14 3.75 -10.24%
DPS 0.00 2.50 0.00 3.50 2.00 6.00 6.00 -
NAPS 0.4701 0.4573 0.4575 0.43 1.00 1.00 2.26 -23.00%
Adjusted Per Share Value based on latest NOSH - 866,499
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 10.45 6.91 5.52 5.40 4.71 4.59 3.70 18.87%
EPS 2.02 0.83 0.51 0.20 0.55 0.56 0.61 22.06%
DPS 0.00 2.41 0.00 3.57 0.52 1.56 0.98 -
NAPS 0.485 0.4413 0.4445 0.4392 0.2602 0.26 0.3678 4.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.02 0.55 0.49 0.46 2.00 0.33 0.38 -
P/RPS 10.07 7.68 8.62 8.71 11.04 1.87 1.67 34.87%
P/EPS 52.04 63.95 94.23 230.00 94.98 15.40 10.13 31.32%
EY 1.92 1.56 1.06 0.43 1.05 6.50 9.87 -23.86%
DY 0.00 4.55 0.00 7.61 1.00 18.18 15.79 -
P/NAPS 2.17 1.20 1.07 1.07 2.00 0.33 0.17 52.81%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 26/05/06 31/05/05 31/05/04 30/05/03 30/05/02 -
Price 1.06 0.58 0.50 0.44 1.84 0.32 0.36 -
P/RPS 10.46 8.10 8.79 8.33 10.15 1.81 1.58 36.98%
P/EPS 54.08 67.44 96.15 220.00 87.39 14.93 9.60 33.35%
EY 1.85 1.48 1.04 0.45 1.14 6.70 10.42 -25.01%
DY 0.00 4.31 0.00 7.95 1.09 18.75 16.67 -
P/NAPS 2.25 1.27 1.09 1.02 1.84 0.32 0.16 55.29%

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