[UNICO] QoQ Annualized Quarter 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- 12.22%
YoY- 46.33%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 179,506 165,872 179,173 185,574 170,602 151,952 153,703 10.86%
PBT 52,222 32,452 48,809 56,140 51,476 42,916 39,476 20.44%
Tax -14,228 -9,088 -10,561 -11,341 -11,554 -12,016 -11,788 13.32%
NP 37,994 23,364 38,248 44,798 39,922 30,900 27,688 23.41%
-
NP to SH 37,994 23,364 38,248 44,798 39,922 30,900 27,688 23.41%
-
Tax Rate 27.25% 28.00% 21.64% 20.20% 22.45% 28.00% 29.86% -
Total Cost 141,512 142,508 140,925 140,776 130,680 121,052 126,015 8.01%
-
Net Worth 373,000 217,100 92,142 220,801 220,870 328,864 313,431 12.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 34,697 - 9,323 4,416 6,626 - 26,487 19.66%
Div Payout % 91.32% - 24.38% 9.86% 16.60% - 95.66% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 373,000 217,100 92,142 220,801 220,870 328,864 313,431 12.26%
NOSH 867,442 220,800 219,386 220,801 220,870 220,714 220,726 148.41%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.17% 14.09% 21.35% 24.14% 23.40% 20.34% 18.01% -
ROE 10.19% 10.76% 41.51% 20.29% 18.07% 9.40% 8.83% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.69 76.40 81.67 84.05 77.24 68.85 69.64 -55.37%
EPS 4.38 2.68 4.36 5.08 4.52 14.00 12.54 -50.30%
DPS 4.00 0.00 4.25 2.00 3.00 0.00 12.00 -51.82%
NAPS 0.43 1.00 0.42 1.00 1.00 1.49 1.42 -54.80%
Adjusted Per Share Value based on latest NOSH - 220,692
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.16 19.55 21.12 21.88 20.11 17.91 18.12 10.86%
EPS 4.48 2.75 4.51 5.28 4.71 3.64 3.26 23.53%
DPS 4.09 0.00 1.10 0.52 0.78 0.00 3.12 19.71%
NAPS 0.4397 0.2559 0.1086 0.2603 0.2604 0.3877 0.3695 12.25%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.46 1.80 2.00 0.51 0.36 0.34 0.33 -
P/RPS 2.22 2.36 2.45 0.61 0.47 0.49 0.47 180.72%
P/EPS 10.50 16.73 11.47 2.51 1.99 2.43 2.63 151.03%
EY 9.52 5.98 8.72 39.78 50.21 41.18 38.01 -60.16%
DY 8.70 0.00 2.13 3.92 8.33 0.00 36.36 -61.35%
P/NAPS 1.07 1.80 4.76 0.51 0.36 0.23 0.23 177.89%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 18/08/04 31/05/04 18/02/04 05/11/03 31/07/03 30/05/03 -
Price 0.47 0.46 1.84 0.48 0.45 0.35 0.32 -
P/RPS 2.27 0.60 2.25 0.57 0.58 0.51 0.46 189.01%
P/EPS 10.73 4.27 10.55 2.37 2.49 2.50 2.55 159.95%
EY 9.32 23.40 9.48 42.27 40.17 40.00 39.20 -61.52%
DY 8.51 0.00 2.31 4.17 6.67 0.00 37.50 -62.69%
P/NAPS 1.09 0.46 4.38 0.48 0.45 0.23 0.23 181.34%

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