[UNICO] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 24.59%
YoY- -14.12%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 360,795 305,646 210,832 178,084 186,777 178,157 146,118 16.24%
PBT 93,127 84,393 36,663 37,683 45,611 49,962 40,599 14.82%
Tax -25,973 -17,779 -7,824 -10,792 -14,300 -12,794 -12,462 13.00%
NP 67,154 66,614 28,839 26,891 31,311 37,168 28,137 15.58%
-
NP to SH 67,154 66,614 28,839 26,891 31,311 37,168 28,137 15.58%
-
Tax Rate 27.89% 21.07% 21.34% 28.64% 31.35% 25.61% 30.70% -
Total Cost 293,641 239,032 181,993 151,193 155,466 140,989 117,981 16.39%
-
Net Worth 759,527 392,472 371,807 384,502 379,042 220,692 276,055 18.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 17,307 55,485 12,341 30,327 34,646 16,546 8,280 13.06%
Div Payout % 25.77% 83.29% 42.79% 112.78% 110.65% 44.52% 29.43% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 759,527 392,472 371,807 384,502 379,042 220,692 276,055 18.35%
NOSH 865,361 874,103 822,765 842,467 861,460 220,692 138,027 35.75%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.61% 21.79% 13.68% 15.10% 16.76% 20.86% 19.26% -
ROE 8.84% 16.97% 7.76% 6.99% 8.26% 16.84% 10.19% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 41.69 34.97 25.62 21.14 21.68 80.73 105.86 -14.37%
EPS 7.76 7.62 3.51 3.19 3.63 16.84 20.39 -14.85%
DPS 2.00 6.35 1.50 3.60 4.02 7.50 6.00 -16.71%
NAPS 0.8777 0.449 0.4519 0.4564 0.44 1.00 2.00 -12.81%
Adjusted Per Share Value based on latest NOSH - 842,467
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.53 36.03 24.85 20.99 22.02 21.00 17.22 16.24%
EPS 7.92 7.85 3.40 3.17 3.69 4.38 3.32 15.57%
DPS 2.04 6.54 1.45 3.57 4.08 1.95 0.98 12.98%
NAPS 0.8953 0.4626 0.4383 0.4532 0.4468 0.2601 0.3254 18.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.61 1.12 0.57 0.44 0.47 0.51 0.50 -
P/RPS 1.46 3.20 2.22 2.08 2.17 0.63 0.47 20.77%
P/EPS 7.86 14.70 16.26 13.78 12.93 3.03 2.45 21.42%
EY 12.72 6.80 6.15 7.25 7.73 33.02 40.77 -17.63%
DY 3.28 5.67 2.63 8.18 8.56 14.71 12.00 -19.42%
P/NAPS 0.69 2.49 1.26 0.96 1.07 0.51 0.25 18.41%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 25/02/08 13/02/07 24/02/06 04/02/05 18/02/04 27/01/03 -
Price 0.60 1.04 0.56 0.47 0.46 0.48 0.49 -
P/RPS 1.44 2.97 2.19 2.22 2.12 0.59 0.46 20.92%
P/EPS 7.73 13.65 15.98 14.72 12.66 2.85 2.40 21.50%
EY 12.93 7.33 6.26 6.79 7.90 35.09 41.60 -17.68%
DY 3.33 6.10 2.68 7.66 8.74 15.63 12.24 -19.48%
P/NAPS 0.68 2.32 1.24 1.03 1.05 0.48 0.25 18.13%

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