[UNICO] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -16.02%
YoY- -15.76%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 305,646 210,832 178,084 186,777 178,157 146,118 86,395 23.42%
PBT 84,393 36,663 37,683 45,611 49,962 40,599 12,580 37.31%
Tax -17,779 -7,824 -10,792 -14,300 -12,794 -12,462 -3,793 29.35%
NP 66,614 28,839 26,891 31,311 37,168 28,137 8,787 40.13%
-
NP to SH 66,614 28,839 26,891 31,311 37,168 28,137 7,637 43.45%
-
Tax Rate 21.07% 21.34% 28.64% 31.35% 25.61% 30.70% 30.15% -
Total Cost 239,032 181,993 151,193 155,466 140,989 117,981 77,608 20.61%
-
Net Worth 392,472 371,807 384,502 379,042 220,692 276,055 309,180 4.05%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 55,485 12,341 30,327 34,646 16,546 8,280 13,481 26.57%
Div Payout % 83.29% 42.79% 112.78% 110.65% 44.52% 29.43% 176.53% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 392,472 371,807 384,502 379,042 220,692 276,055 309,180 4.05%
NOSH 874,103 822,765 842,467 861,460 220,692 138,027 138,027 35.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.79% 13.68% 15.10% 16.76% 20.86% 19.26% 10.17% -
ROE 16.97% 7.76% 6.99% 8.26% 16.84% 10.19% 2.47% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 34.97 25.62 21.14 21.68 80.73 105.86 62.59 -9.24%
EPS 7.62 3.51 3.19 3.63 16.84 20.39 5.53 5.48%
DPS 6.35 1.50 3.60 4.02 7.50 6.00 9.77 -6.92%
NAPS 0.449 0.4519 0.4564 0.44 1.00 2.00 2.24 -23.48%
Adjusted Per Share Value based on latest NOSH - 861,460
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 36.03 24.85 20.99 22.02 21.00 17.22 10.18 23.43%
EPS 7.85 3.40 3.17 3.69 4.38 3.32 0.90 43.44%
DPS 6.54 1.45 3.57 4.08 1.95 0.98 1.59 26.56%
NAPS 0.4626 0.4383 0.4532 0.4468 0.2601 0.3254 0.3645 4.05%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.12 0.57 0.44 0.47 0.51 0.50 0.37 -
P/RPS 3.20 2.22 2.08 2.17 0.63 0.47 0.59 32.53%
P/EPS 14.70 16.26 13.78 12.93 3.03 2.45 6.69 14.01%
EY 6.80 6.15 7.25 7.73 33.02 40.77 14.95 -12.29%
DY 5.67 2.63 8.18 8.56 14.71 12.00 26.40 -22.60%
P/NAPS 2.49 1.26 0.96 1.07 0.51 0.25 0.17 56.38%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 13/02/07 24/02/06 04/02/05 18/02/04 27/01/03 30/01/02 -
Price 1.04 0.56 0.47 0.46 0.48 0.49 0.37 -
P/RPS 2.97 2.19 2.22 2.12 0.59 0.46 0.59 30.89%
P/EPS 13.65 15.98 14.72 12.66 2.85 2.40 6.69 12.61%
EY 7.33 6.26 6.79 7.90 35.09 41.60 14.95 -11.19%
DY 6.10 2.68 7.66 8.74 15.63 12.24 26.40 -21.65%
P/NAPS 2.32 1.24 1.03 1.05 0.48 0.25 0.17 54.55%

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