[UNICO] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 5.91%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 270,150 198,444 185,269 183,624 168,309 129,883 76,401 23.41%
PBT 70,534 38,859 32,615 49,183 47,491 33,625 9,236 40.30%
Tax -14,259 -8,647 -11,031 -11,899 -13,956 -10,388 -4,003 23.56%
NP 56,275 30,212 21,584 37,284 33,535 23,237 5,233 48.54%
-
NP to SH 56,275 30,212 21,584 37,284 33,535 23,237 4,083 54.81%
-
Tax Rate 20.22% 22.25% 33.82% 24.19% 29.39% 30.89% 43.34% -
Total Cost 213,875 168,232 163,685 146,340 134,774 106,646 71,168 20.11%
-
Net Worth 397,006 366,384 368,120 372,176 220,981 276,014 310,746 4.16%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 67,826 16,484 47,449 21,724 16,546 16,562 13,446 30.94%
Div Payout % 120.53% 54.56% 219.84% 58.27% 49.34% 71.27% 329.32% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 397,006 366,384 368,120 372,176 220,981 276,014 310,746 4.16%
NOSH 875,427 834,588 856,095 865,526 220,981 138,007 138,109 36.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.83% 15.22% 11.65% 20.30% 19.92% 17.89% 6.85% -
ROE 14.17% 8.25% 5.86% 10.02% 15.18% 8.42% 1.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.86 23.78 21.64 21.22 76.16 94.11 55.32 -9.26%
EPS 6.43 3.62 2.52 4.31 15.18 16.84 2.96 13.79%
DPS 7.75 2.00 5.50 2.51 7.49 12.00 9.74 -3.73%
NAPS 0.4535 0.439 0.43 0.43 1.00 2.00 2.25 -23.41%
Adjusted Per Share Value based on latest NOSH - 865,526
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 31.84 23.39 21.84 21.65 19.84 15.31 9.01 23.40%
EPS 6.63 3.56 2.54 4.39 3.95 2.74 0.48 54.86%
DPS 8.00 1.94 5.59 2.56 1.95 1.95 1.58 31.02%
NAPS 0.468 0.4319 0.4339 0.4387 0.2605 0.3254 0.3663 4.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.69 0.50 0.48 0.46 0.36 0.43 0.35 -
P/RPS 2.24 2.10 2.22 2.17 0.47 0.46 0.63 23.53%
P/EPS 10.73 13.81 19.04 10.68 2.37 2.55 11.84 -1.62%
EY 9.32 7.24 5.25 9.36 42.15 39.16 8.45 1.64%
DY 11.23 4.00 11.46 5.46 20.80 27.91 27.82 -14.02%
P/NAPS 1.52 1.14 1.12 1.07 0.36 0.22 0.16 45.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 08/11/01 -
Price 0.96 0.55 0.46 0.47 0.45 0.43 0.34 -
P/RPS 3.11 2.31 2.13 2.22 0.59 0.46 0.61 31.17%
P/EPS 14.93 15.19 18.25 10.91 2.97 2.55 11.50 4.44%
EY 6.70 6.58 5.48 9.17 33.72 39.16 8.70 -4.25%
DY 8.07 3.64 11.96 5.34 16.64 27.91 28.63 -19.01%
P/NAPS 2.12 1.25 1.07 1.09 0.45 0.22 0.15 55.46%

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