[UNICO] YoY TTM Result on 31-Dec-2000 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
02-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -63.73%
YoY- -53.86%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 178,157 146,118 86,395 79,261 29,719 -1.84%
PBT 49,962 40,599 12,580 8,966 8,205 -1.86%
Tax -12,794 -12,462 -3,793 -4,450 0 -100.00%
NP 37,168 28,137 8,787 4,516 8,205 -1.56%
-
NP to SH 37,168 28,137 7,637 3,786 8,205 -1.56%
-
Tax Rate 25.61% 30.70% 30.15% 49.63% 0.00% -
Total Cost 140,989 117,981 77,608 74,745 21,514 -1.93%
-
Net Worth 220,692 276,055 309,180 317,471 150,099 -0.40%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 16,546 8,280 13,481 8,246 - -100.00%
Div Payout % 44.52% 29.43% 176.53% 217.80% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 220,692 276,055 309,180 317,471 150,099 -0.40%
NOSH 220,692 138,027 138,027 137,433 6,822 -3.55%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 20.86% 19.26% 10.17% 5.70% 27.61% -
ROE 16.84% 10.19% 2.47% 1.19% 5.47% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 80.73 105.86 62.59 57.67 435.59 1.77%
EPS 16.84 20.39 5.53 2.75 120.26 2.06%
DPS 7.50 6.00 9.77 6.00 0.00 -100.00%
NAPS 1.00 2.00 2.24 2.31 22.00 3.26%
Adjusted Per Share Value based on latest NOSH - 137,433
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.00 17.22 10.18 9.34 3.50 -1.84%
EPS 4.38 3.32 0.90 0.45 0.97 -1.55%
DPS 1.95 0.98 1.59 0.97 0.00 -100.00%
NAPS 0.2601 0.3254 0.3645 0.3742 0.1769 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.51 0.50 0.37 0.32 0.00 -
P/RPS 0.63 0.47 0.59 0.55 0.00 -100.00%
P/EPS 3.03 2.45 6.69 11.62 0.00 -100.00%
EY 33.02 40.77 14.95 8.61 0.00 -100.00%
DY 14.71 12.00 26.40 18.75 0.00 -100.00%
P/NAPS 0.51 0.25 0.17 0.14 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 18/02/04 27/01/03 30/01/02 02/04/01 - -
Price 0.48 0.49 0.37 0.28 0.00 -
P/RPS 0.59 0.46 0.59 0.49 0.00 -100.00%
P/EPS 2.85 2.40 6.69 10.16 0.00 -100.00%
EY 35.09 41.60 14.95 9.84 0.00 -100.00%
DY 15.63 12.24 26.40 21.43 0.00 -100.00%
P/NAPS 0.48 0.25 0.17 0.12 0.00 -100.00%

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