[UNICO] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 59.18%
YoY- 94.57%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 141,390 130,144 99,047 90,206 79,716 79,988 76,282 50.83%
PBT 35,984 28,492 20,872 16,216 10,476 8,120 8,838 154.76%
Tax -10,076 -7,976 -6,908 -4,500 -3,116 -2,460 -5,472 50.17%
NP 25,908 20,516 13,964 11,716 7,360 5,660 3,366 289.35%
-
NP to SH 25,908 20,516 13,964 11,716 7,360 5,660 3,366 289.35%
-
Tax Rate 28.00% 27.99% 33.10% 27.75% 29.74% 30.30% 61.91% -
Total Cost 115,482 109,628 85,083 78,490 72,356 74,328 72,916 35.83%
-
Net Worth 275,910 317,115 311,844 308,993 310,112 306,354 286,466 -2.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 16,554 - 16,558 11,035 - - 12,962 17.69%
Div Payout % 63.90% - 118.58% 94.19% - - 385.09% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 275,910 317,115 311,844 308,993 310,112 306,354 286,466 -2.46%
NOSH 137,955 137,876 137,984 137,943 137,827 137,378 129,622 4.23%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 18.32% 15.76% 14.10% 12.99% 9.23% 7.08% 4.41% -
ROE 9.39% 6.47% 4.48% 3.79% 2.37% 1.85% 1.18% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 102.49 94.39 71.78 65.39 57.84 58.22 58.85 44.70%
EPS 11.74 14.88 10.12 8.49 5.34 4.12 2.59 173.64%
DPS 12.00 0.00 12.00 8.00 0.00 0.00 10.00 12.91%
NAPS 2.00 2.30 2.26 2.24 2.25 2.23 2.21 -6.43%
Adjusted Per Share Value based on latest NOSH - 138,027
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 16.67 15.34 11.68 10.63 9.40 9.43 8.99 50.87%
EPS 3.05 2.42 1.65 1.38 0.87 0.67 0.40 286.92%
DPS 1.95 0.00 1.95 1.30 0.00 0.00 1.53 17.53%
NAPS 0.3252 0.3738 0.3676 0.3642 0.3656 0.3611 0.3377 -2.48%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.43 0.37 0.38 0.37 0.35 0.32 0.29 -
P/RPS 0.42 0.39 0.53 0.57 0.61 0.55 0.49 -9.75%
P/EPS 2.29 2.49 3.75 4.36 6.55 7.77 11.17 -65.19%
EY 43.67 40.22 26.63 22.95 15.26 12.88 8.95 187.40%
DY 27.91 0.00 31.58 21.62 0.00 0.00 34.48 -13.13%
P/NAPS 0.22 0.16 0.17 0.17 0.16 0.14 0.13 41.96%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 31/10/02 05/08/02 30/05/02 30/01/02 08/11/01 20/09/01 30/05/01 -
Price 0.43 0.41 0.36 0.37 0.34 0.35 0.32 -
P/RPS 0.42 0.43 0.50 0.57 0.59 0.60 0.54 -15.41%
P/EPS 2.29 2.76 3.56 4.36 6.37 8.50 12.32 -67.39%
EY 43.67 36.29 28.11 22.95 15.71 11.77 8.11 206.89%
DY 27.91 0.00 33.33 21.62 0.00 0.00 31.25 -7.25%
P/NAPS 0.22 0.18 0.16 0.17 0.15 0.16 0.14 35.12%

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