[UNICO] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 21.09%
YoY- 268.43%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 178,084 186,777 178,157 146,118 86,395 79,261 29,719 -1.88%
PBT 37,683 45,611 49,962 40,599 12,580 8,966 8,205 -1.60%
Tax -10,792 -14,300 -12,794 -12,462 -3,793 -4,450 0 -100.00%
NP 26,891 31,311 37,168 28,137 8,787 4,516 8,205 -1.25%
-
NP to SH 26,891 31,311 37,168 28,137 7,637 3,786 8,205 -1.25%
-
Tax Rate 28.64% 31.35% 25.61% 30.70% 30.15% 49.63% 0.00% -
Total Cost 151,193 155,466 140,989 117,981 77,608 74,745 21,514 -2.05%
-
Net Worth 384,502 379,042 220,692 276,055 309,180 317,471 150,099 -0.99%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 30,327 34,646 16,546 8,280 13,481 8,246 - -100.00%
Div Payout % 112.78% 110.65% 44.52% 29.43% 176.53% 217.80% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 384,502 379,042 220,692 276,055 309,180 317,471 150,099 -0.99%
NOSH 842,467 861,460 220,692 138,027 138,027 137,433 6,822 -4.99%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 15.10% 16.76% 20.86% 19.26% 10.17% 5.70% 27.61% -
ROE 6.99% 8.26% 16.84% 10.19% 2.47% 1.19% 5.47% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.14 21.68 80.73 105.86 62.59 57.67 435.59 3.26%
EPS 3.19 3.63 16.84 20.39 5.53 2.75 120.26 3.93%
DPS 3.60 4.02 7.50 6.00 9.77 6.00 0.00 -100.00%
NAPS 0.4564 0.44 1.00 2.00 2.24 2.31 22.00 4.20%
Adjusted Per Share Value based on latest NOSH - 138,027
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.99 22.02 21.00 17.22 10.18 9.34 3.50 -1.88%
EPS 3.17 3.69 4.38 3.32 0.90 0.45 0.97 -1.25%
DPS 3.57 4.08 1.95 0.98 1.59 0.97 0.00 -100.00%
NAPS 0.4532 0.4468 0.2601 0.3254 0.3645 0.3742 0.1769 -0.99%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.44 0.47 0.51 0.50 0.37 0.32 0.00 -
P/RPS 2.08 2.17 0.63 0.47 0.59 0.55 0.00 -100.00%
P/EPS 13.78 12.93 3.03 2.45 6.69 11.62 0.00 -100.00%
EY 7.25 7.73 33.02 40.77 14.95 8.61 0.00 -100.00%
DY 8.18 8.56 14.71 12.00 26.40 18.75 0.00 -100.00%
P/NAPS 0.96 1.07 0.51 0.25 0.17 0.14 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 04/02/05 18/02/04 27/01/03 30/01/02 02/04/01 - -
Price 0.47 0.46 0.48 0.49 0.37 0.28 0.00 -
P/RPS 2.22 2.12 0.59 0.46 0.59 0.49 0.00 -100.00%
P/EPS 14.72 12.66 2.85 2.40 6.69 10.16 0.00 -100.00%
EY 6.79 7.90 35.09 41.60 14.95 9.84 0.00 -100.00%
DY 7.66 8.74 15.63 12.24 26.40 21.43 0.00 -100.00%
P/NAPS 1.03 1.05 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