[UNICO] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -5.08%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 236,491 187,936 189,743 182,653 159,154 111,586 78,150 20.25%
PBT 56,612 41,549 38,466 46,193 43,351 25,965 9,734 34.08%
Tax -10,664 -9,442 -12,715 -10,989 -13,067 -8,288 -4,302 16.32%
NP 45,948 32,107 25,751 35,204 30,284 17,677 5,432 42.71%
-
NP to SH 45,948 32,107 25,751 35,204 30,284 17,677 4,282 48.48%
-
Tax Rate 18.84% 22.72% 33.06% 23.79% 30.14% 31.92% 44.20% -
Total Cost 190,543 155,829 163,992 147,449 128,870 93,909 72,718 17.40%
-
Net Worth 383,773 367,073 371,310 217,100 328,864 275,752 306,354 3.82%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 32,809 16,484 47,638 7,728 21,512 8,281 13,446 16.02%
Div Payout % 71.41% 51.34% 184.99% 21.95% 71.03% 46.85% 314.01% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 383,773 367,073 371,310 217,100 328,864 275,752 306,354 3.82%
NOSH 849,243 825,070 863,513 220,800 220,714 137,876 137,378 35.45%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.43% 17.08% 13.57% 19.27% 19.03% 15.84% 6.95% -
ROE 11.97% 8.75% 6.94% 16.22% 9.21% 6.41% 1.40% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.85 22.78 21.97 84.13 72.11 80.93 56.89 -11.21%
EPS 5.41 3.89 2.98 16.22 13.72 12.82 3.12 9.60%
DPS 3.86 2.00 5.50 3.50 9.75 6.00 9.79 -14.36%
NAPS 0.4519 0.4449 0.43 1.00 1.49 2.00 2.23 -23.35%
Adjusted Per Share Value based on latest NOSH - 220,800
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.88 22.15 22.37 21.53 18.76 13.15 9.21 20.26%
EPS 5.42 3.78 3.04 4.15 3.57 2.08 0.50 48.73%
DPS 3.87 1.94 5.62 0.91 2.54 0.98 1.58 16.09%
NAPS 0.4524 0.4327 0.4377 0.2559 0.3877 0.3251 0.3611 3.82%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.64 0.50 0.47 1.80 0.34 0.37 0.32 -
P/RPS 2.30 2.20 2.14 2.14 0.47 0.46 0.56 26.53%
P/EPS 11.83 12.85 15.76 11.10 2.48 2.89 10.27 2.38%
EY 8.45 7.78 6.34 9.01 40.36 34.65 9.74 -2.33%
DY 6.04 4.00 11.70 1.94 28.67 16.22 30.59 -23.68%
P/NAPS 1.42 1.12 1.09 1.80 0.23 0.19 0.14 47.10%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 29/08/06 30/08/05 18/08/04 31/07/03 05/08/02 20/09/01 -
Price 0.62 0.51 0.45 0.46 0.35 0.41 0.35 -
P/RPS 2.23 2.24 2.05 0.55 0.49 0.51 0.62 23.76%
P/EPS 11.46 13.11 15.09 2.84 2.55 3.20 11.23 0.33%
EY 8.73 7.63 6.63 35.25 39.20 31.27 8.91 -0.33%
DY 6.23 3.92 12.22 7.61 27.85 14.63 27.96 -22.12%
P/NAPS 1.37 1.15 1.05 0.46 0.23 0.21 0.16 43.00%

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