[UNICO] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -9.31%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 335,723 222,564 179,181 192,558 179,173 153,702 99,047 22.53%
PBT 102,214 41,804 37,883 42,262 48,809 39,745 20,872 30.28%
Tax -25,487 -10,210 -8,439 -13,865 -11,721 -12,058 -6,908 24.28%
NP 76,727 31,594 29,444 28,397 37,088 27,687 13,964 32.80%
-
NP to SH 76,727 31,594 29,444 28,397 37,088 27,687 13,964 32.80%
-
Tax Rate 24.93% 24.42% 22.28% 32.81% 24.01% 30.34% 33.10% -
Total Cost 258,996 190,970 149,737 164,161 142,085 126,015 85,083 20.36%
-
Net Worth 411,433 374,401 377,085 372,595 220,696 220,528 312,000 4.71%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 35,017 32,809 16,484 60,559 7,728 21,512 16,564 13.27%
Div Payout % 45.64% 103.85% 55.99% 213.26% 20.84% 77.70% 118.63% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 411,433 374,401 377,085 372,595 220,696 220,528 312,000 4.71%
NOSH 875,204 818,720 824,230 866,499 220,696 220,528 138,053 36.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 22.85% 14.20% 16.43% 14.75% 20.70% 18.01% 14.10% -
ROE 18.65% 8.44% 7.81% 7.62% 16.80% 12.55% 4.48% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 38.36 27.18 21.74 22.22 81.19 69.70 71.75 -9.90%
EPS 8.77 3.86 3.57 3.28 16.80 12.55 10.11 -2.33%
DPS 4.00 4.00 2.00 6.99 3.50 9.75 12.00 -16.71%
NAPS 0.4701 0.4573 0.4575 0.43 1.00 1.00 2.26 -23.00%
Adjusted Per Share Value based on latest NOSH - 866,499
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 39.57 26.24 21.12 22.70 21.12 18.12 11.68 22.52%
EPS 9.04 3.72 3.47 3.35 4.37 3.26 1.65 32.73%
DPS 4.13 3.87 1.94 7.14 0.91 2.54 1.95 13.31%
NAPS 0.485 0.4413 0.4445 0.4392 0.2602 0.26 0.3678 4.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.02 0.55 0.49 0.46 2.00 0.33 0.38 -
P/RPS 2.66 2.02 2.25 2.07 2.46 0.47 0.53 30.81%
P/EPS 11.63 14.25 13.72 14.04 11.90 2.63 3.76 20.68%
EY 8.59 7.02 7.29 7.12 8.40 38.04 26.62 -17.16%
DY 3.92 7.27 4.08 15.19 1.75 29.56 31.58 -29.34%
P/NAPS 2.17 1.20 1.07 1.07 2.00 0.33 0.17 52.81%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 26/05/06 31/05/05 31/05/04 30/05/03 30/05/02 -
Price 1.06 0.58 0.50 0.44 1.84 0.32 0.36 -
P/RPS 2.76 2.13 2.30 1.98 2.27 0.46 0.50 32.90%
P/EPS 12.09 15.03 14.00 13.43 10.95 2.55 3.56 22.57%
EY 8.27 6.65 7.14 7.45 9.13 39.23 28.10 -18.42%
DY 3.77 6.90 4.00 15.88 1.90 30.48 33.33 -30.43%
P/NAPS 2.25 1.27 1.09 1.02 1.84 0.32 0.16 55.29%

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