[UNICO] QoQ Annualized Quarter 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- -6.43%
YoY- -20.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 164,926 154,612 192,559 195,714 179,506 165,872 179,173 -5.36%
PBT 32,928 17,268 42,263 51,877 52,222 32,452 48,809 -23.06%
Tax -8,562 -4,488 -13,866 -16,326 -14,228 -9,088 -10,561 -13.04%
NP 24,366 12,780 28,397 35,550 37,994 23,364 38,248 -25.94%
-
NP to SH 24,366 12,780 28,397 35,550 37,994 23,364 38,248 -25.94%
-
Tax Rate 26.00% 25.99% 32.81% 31.47% 27.25% 28.00% 21.64% -
Total Cost 140,560 141,832 164,162 160,164 141,512 142,508 140,925 -0.17%
-
Net Worth 368,921 371,310 371,146 380,900 373,000 217,100 92,142 151.93%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 34,318 - 30,209 23,084 34,697 - 9,323 138.21%
Div Payout % 140.85% - 106.38% 64.94% 91.32% - 24.38% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 368,921 371,310 371,146 380,900 373,000 217,100 92,142 151.93%
NOSH 857,957 863,513 863,130 865,681 867,442 220,800 219,386 148.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.77% 8.27% 14.75% 18.16% 21.17% 14.09% 21.35% -
ROE 6.60% 3.44% 7.65% 9.33% 10.19% 10.76% 41.51% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.22 17.90 22.31 22.61 20.69 76.40 81.67 -61.84%
EPS 2.84 1.48 3.29 4.11 4.38 2.68 4.36 -24.83%
DPS 4.00 0.00 3.50 2.67 4.00 0.00 4.25 -3.95%
NAPS 0.43 0.43 0.43 0.44 0.43 1.00 0.42 1.57%
Adjusted Per Share Value based on latest NOSH - 861,460
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.44 18.23 22.70 23.07 21.16 19.55 21.12 -5.37%
EPS 2.87 1.51 3.35 4.19 4.48 2.75 4.51 -25.99%
DPS 4.05 0.00 3.56 2.72 4.09 0.00 1.10 138.24%
NAPS 0.4349 0.4377 0.4375 0.449 0.4397 0.2559 0.1086 151.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.48 0.47 0.46 0.47 0.46 1.80 2.00 -
P/RPS 2.50 2.62 2.06 2.08 2.22 2.36 2.45 1.35%
P/EPS 16.90 31.76 13.98 11.44 10.50 16.73 11.47 29.45%
EY 5.92 3.15 7.15 8.74 9.52 5.98 8.72 -22.73%
DY 8.33 0.00 7.61 5.67 8.70 0.00 2.13 148.01%
P/NAPS 1.12 1.09 1.07 1.07 1.07 1.80 4.76 -61.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 31/05/05 04/02/05 29/11/04 18/08/04 31/05/04 -
Price 0.46 0.45 0.44 0.46 0.47 0.46 1.84 -
P/RPS 2.39 2.51 1.97 2.03 2.27 0.60 2.25 4.10%
P/EPS 16.20 30.41 13.37 11.20 10.73 4.27 10.55 33.06%
EY 6.17 3.29 7.48 8.93 9.32 23.40 9.48 -24.87%
DY 8.70 0.00 7.95 5.80 8.51 0.00 2.31 141.87%
P/NAPS 1.07 1.05 1.02 1.05 1.09 0.46 4.38 -60.88%

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