[UNICO] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -9.32%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 378,442 236,491 187,936 189,743 182,653 159,154 111,586 22.55%
PBT 108,735 56,612 41,549 38,466 46,193 43,351 25,965 26.93%
Tax -30,136 -10,664 -9,442 -12,715 -10,989 -13,067 -8,288 23.98%
NP 78,599 45,948 32,107 25,751 35,204 30,284 17,677 28.20%
-
NP to SH 78,599 45,948 32,107 25,751 35,204 30,284 17,677 28.20%
-
Tax Rate 27.72% 18.84% 22.72% 33.06% 23.79% 30.14% 31.92% -
Total Cost 299,843 190,543 155,829 163,992 147,449 128,870 93,909 21.32%
-
Net Worth 434,581 383,773 367,073 371,310 217,100 328,864 275,752 7.86%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 35,017 32,809 16,484 47,638 7,728 21,512 8,281 27.13%
Div Payout % 44.55% 71.41% 51.34% 184.99% 21.95% 71.03% 46.85% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 434,581 383,773 367,073 371,310 217,100 328,864 275,752 7.86%
NOSH 876,349 849,243 825,070 863,513 220,800 220,714 137,876 36.06%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 20.77% 19.43% 17.08% 13.57% 19.27% 19.03% 15.84% -
ROE 18.09% 11.97% 8.75% 6.94% 16.22% 9.21% 6.41% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 43.18 27.85 22.78 21.97 84.13 72.11 80.93 -9.93%
EPS 8.97 5.41 3.89 2.98 16.22 13.72 12.82 -5.77%
DPS 4.00 3.86 2.00 5.50 3.50 9.75 6.00 -6.52%
NAPS 0.4959 0.4519 0.4449 0.43 1.00 1.49 2.00 -20.72%
Adjusted Per Share Value based on latest NOSH - 863,513
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 44.61 27.88 22.15 22.37 21.53 18.76 13.15 22.55%
EPS 9.27 5.42 3.78 3.04 4.15 3.57 2.08 28.25%
DPS 4.13 3.87 1.94 5.62 0.91 2.54 0.98 27.06%
NAPS 0.5123 0.4524 0.4327 0.4377 0.2559 0.3877 0.3251 7.86%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 0.64 0.50 0.47 1.80 0.34 0.37 -
P/RPS 2.32 2.30 2.20 2.14 2.14 0.47 0.46 30.92%
P/EPS 11.15 11.83 12.85 15.76 11.10 2.48 2.89 25.21%
EY 8.97 8.45 7.78 6.34 9.01 40.36 34.65 -20.15%
DY 4.00 6.04 4.00 11.70 1.94 28.67 16.22 -20.79%
P/NAPS 2.02 1.42 1.12 1.09 1.80 0.23 0.19 48.23%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 24/08/07 29/08/06 30/08/05 18/08/04 31/07/03 05/08/02 -
Price 0.90 0.62 0.51 0.45 0.46 0.35 0.41 -
P/RPS 2.08 2.23 2.24 2.05 0.55 0.49 0.51 26.37%
P/EPS 10.03 11.46 13.11 15.09 2.84 2.55 3.20 20.95%
EY 9.97 8.73 7.63 6.63 35.25 39.20 31.27 -17.33%
DY 4.44 6.23 3.92 12.22 7.61 27.85 14.63 -18.00%
P/NAPS 1.81 1.37 1.15 1.05 0.46 0.23 0.21 43.14%

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