[UNICO] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 9.38%
YoY- 71.32%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 187,936 189,743 182,653 159,154 111,586 78,150 69,567 18.00%
PBT 41,549 38,466 46,193 43,351 25,965 9,734 9,885 27.02%
Tax -9,442 -12,715 -10,989 -13,067 -8,288 -4,302 -1,181 41.38%
NP 32,107 25,751 35,204 30,284 17,677 5,432 8,704 24.29%
-
NP to SH 32,107 25,751 35,204 30,284 17,677 4,282 7,974 26.11%
-
Tax Rate 22.72% 33.06% 23.79% 30.14% 31.92% 44.20% 11.95% -
Total Cost 155,829 163,992 147,449 128,870 93,909 72,718 60,863 16.95%
-
Net Worth 367,073 371,310 217,100 328,864 275,752 306,354 277,187 4.79%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 16,484 47,638 7,728 21,512 8,281 13,446 - -
Div Payout % 51.34% 184.99% 21.95% 71.03% 46.85% 314.01% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 367,073 371,310 217,100 328,864 275,752 306,354 277,187 4.79%
NOSH 825,070 863,513 220,800 220,714 137,876 137,378 138,593 34.60%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 17.08% 13.57% 19.27% 19.03% 15.84% 6.95% 12.51% -
ROE 8.75% 6.94% 16.22% 9.21% 6.41% 1.40% 2.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.78 21.97 84.13 72.11 80.93 56.89 50.19 -12.33%
EPS 3.89 2.98 16.22 13.72 12.82 3.12 5.75 -6.30%
DPS 2.00 5.50 3.50 9.75 6.00 9.79 0.00 -
NAPS 0.4449 0.43 1.00 1.49 2.00 2.23 2.00 -22.15%
Adjusted Per Share Value based on latest NOSH - 220,714
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.15 22.37 21.53 18.76 13.15 9.21 8.20 18.00%
EPS 3.78 3.04 4.15 3.57 2.08 0.50 0.94 26.09%
DPS 1.94 5.62 0.91 2.54 0.98 1.58 0.00 -
NAPS 0.4327 0.4377 0.2559 0.3877 0.3251 0.3611 0.3267 4.79%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.50 0.47 1.80 0.34 0.37 0.32 0.35 -
P/RPS 2.20 2.14 2.14 0.47 0.46 0.56 0.70 21.01%
P/EPS 12.85 15.76 11.10 2.48 2.89 10.27 6.08 13.27%
EY 7.78 6.34 9.01 40.36 34.65 9.74 16.44 -11.71%
DY 4.00 11.70 1.94 28.67 16.22 30.59 0.00 -
P/NAPS 1.12 1.09 1.80 0.23 0.19 0.14 0.18 35.60%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 18/08/04 31/07/03 05/08/02 20/09/01 - -
Price 0.51 0.45 0.46 0.35 0.41 0.35 0.00 -
P/RPS 2.24 2.05 0.55 0.49 0.51 0.62 0.00 -
P/EPS 13.11 15.09 2.84 2.55 3.20 11.23 0.00 -
EY 7.63 6.63 35.25 39.20 31.27 8.91 0.00 -
DY 3.92 12.22 7.61 27.85 14.63 27.96 0.00 -
P/NAPS 1.15 1.05 0.46 0.23 0.21 0.16 0.00 -

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