[UNICO] QoQ Annualized Quarter 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- 37.66%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 203,454 189,632 179,232 176,414 164,926 154,612 192,559 3.73%
PBT 34,878 31,932 37,883 45,772 32,928 17,268 42,263 -12.00%
Tax -8,974 -8,500 -8,440 -12,229 -8,562 -4,488 -13,866 -25.15%
NP 25,904 23,432 29,443 33,542 24,366 12,780 28,397 -5.93%
-
NP to SH 25,904 23,432 29,443 33,542 24,366 12,780 28,397 -5.93%
-
Tax Rate 25.73% 26.62% 22.28% 26.72% 26.00% 25.99% 32.81% -
Total Cost 177,550 166,200 149,789 142,872 140,560 141,832 164,162 5.36%
-
Net Worth 364,482 367,073 387,073 387,893 368,921 371,310 371,146 -1.19%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 16,921 - 34,318 - 30,209 -
Div Payout % - - 57.47% - 140.85% - 106.38% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 364,482 367,073 387,073 387,893 368,921 371,310 371,146 -1.19%
NOSH 830,256 825,070 846,063 849,898 857,957 863,513 863,130 -2.55%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.73% 12.36% 16.43% 19.01% 14.77% 8.27% 14.75% -
ROE 7.11% 6.38% 7.61% 8.65% 6.60% 3.44% 7.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.50 22.98 21.18 20.76 19.22 17.90 22.31 6.43%
EPS 3.12 2.84 3.48 3.95 2.84 1.48 3.29 -3.47%
DPS 0.00 0.00 2.00 0.00 4.00 0.00 3.50 -
NAPS 0.439 0.4449 0.4575 0.4564 0.43 0.43 0.43 1.38%
Adjusted Per Share Value based on latest NOSH - 842,467
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.98 22.35 21.13 20.80 19.44 18.23 22.70 3.72%
EPS 3.05 2.76 3.47 3.95 2.87 1.51 3.35 -6.05%
DPS 0.00 0.00 1.99 0.00 4.05 0.00 3.56 -
NAPS 0.4296 0.4327 0.4563 0.4572 0.4349 0.4377 0.4375 -1.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.50 0.49 0.44 0.48 0.47 0.46 -
P/RPS 2.04 2.18 2.31 2.12 2.50 2.62 2.06 -0.64%
P/EPS 16.03 17.61 14.08 11.15 16.90 31.76 13.98 9.54%
EY 6.24 5.68 7.10 8.97 5.92 3.15 7.15 -8.66%
DY 0.00 0.00 4.08 0.00 8.33 0.00 7.61 -
P/NAPS 1.14 1.12 1.07 0.96 1.12 1.09 1.07 4.31%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 29/08/06 26/05/06 24/02/06 23/11/05 30/08/05 31/05/05 -
Price 0.55 0.51 0.50 0.47 0.46 0.45 0.44 -
P/RPS 2.24 2.22 2.36 2.26 2.39 2.51 1.97 8.93%
P/EPS 17.63 17.96 14.37 11.91 16.20 30.41 13.37 20.22%
EY 5.67 5.57 6.96 8.40 6.17 3.29 7.48 -16.85%
DY 0.00 0.00 4.00 0.00 8.70 0.00 7.95 -
P/NAPS 1.25 1.15 1.09 1.03 1.07 1.05 1.02 14.50%

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