[UNICO] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 10.83%
YoY- 32.1%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 210,832 178,084 186,777 178,157 146,118 86,395 79,261 17.70%
PBT 36,663 37,683 45,611 49,962 40,599 12,580 8,966 26.44%
Tax -7,824 -10,792 -14,300 -12,794 -12,462 -3,793 -4,450 9.85%
NP 28,839 26,891 31,311 37,168 28,137 8,787 4,516 36.18%
-
NP to SH 28,839 26,891 31,311 37,168 28,137 7,637 3,786 40.24%
-
Tax Rate 21.34% 28.64% 31.35% 25.61% 30.70% 30.15% 49.63% -
Total Cost 181,993 151,193 155,466 140,989 117,981 77,608 74,745 15.97%
-
Net Worth 371,807 384,502 379,042 220,692 276,055 309,180 317,471 2.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 12,341 30,327 34,646 16,546 8,280 13,481 8,246 6.94%
Div Payout % 42.79% 112.78% 110.65% 44.52% 29.43% 176.53% 217.80% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 371,807 384,502 379,042 220,692 276,055 309,180 317,471 2.66%
NOSH 822,765 842,467 861,460 220,692 138,027 138,027 137,433 34.73%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.68% 15.10% 16.76% 20.86% 19.26% 10.17% 5.70% -
ROE 7.76% 6.99% 8.26% 16.84% 10.19% 2.47% 1.19% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.62 21.14 21.68 80.73 105.86 62.59 57.67 -12.64%
EPS 3.51 3.19 3.63 16.84 20.39 5.53 2.75 4.14%
DPS 1.50 3.60 4.02 7.50 6.00 9.77 6.00 -20.62%
NAPS 0.4519 0.4564 0.44 1.00 2.00 2.24 2.31 -23.79%
Adjusted Per Share Value based on latest NOSH - 220,692
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.85 20.99 22.02 21.00 17.22 10.18 9.34 17.70%
EPS 3.40 3.17 3.69 4.38 3.32 0.90 0.45 40.05%
DPS 1.45 3.57 4.08 1.95 0.98 1.59 0.97 6.92%
NAPS 0.4383 0.4532 0.4468 0.2601 0.3254 0.3645 0.3742 2.66%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.44 0.47 0.51 0.50 0.37 0.32 -
P/RPS 2.22 2.08 2.17 0.63 0.47 0.59 0.55 26.16%
P/EPS 16.26 13.78 12.93 3.03 2.45 6.69 11.62 5.75%
EY 6.15 7.25 7.73 33.02 40.77 14.95 8.61 -5.45%
DY 2.63 8.18 8.56 14.71 12.00 26.40 18.75 -27.90%
P/NAPS 1.26 0.96 1.07 0.51 0.25 0.17 0.14 44.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 24/02/06 04/02/05 18/02/04 27/01/03 30/01/02 02/04/01 -
Price 0.56 0.47 0.46 0.48 0.49 0.37 0.28 -
P/RPS 2.19 2.22 2.12 0.59 0.46 0.59 0.49 28.32%
P/EPS 15.98 14.72 12.66 2.85 2.40 6.69 10.16 7.83%
EY 6.26 6.79 7.90 35.09 41.60 14.95 9.84 -7.25%
DY 2.68 7.66 8.74 15.63 12.24 26.40 21.43 -29.27%
P/NAPS 1.24 1.03 1.05 0.48 0.25 0.17 0.12 47.55%

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