[UNICO] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 152.56%
YoY- 252.01%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 37,988 153,703 114,727 70,695 32,536 99,047 67,655 -32.01%
PBT 10,729 39,476 31,890 17,992 7,123 20,872 12,162 -8.03%
Tax -3,004 -11,788 -8,929 -5,038 -1,994 -6,908 -3,375 -7.48%
NP 7,725 27,688 22,961 12,954 5,129 13,964 8,787 -8.25%
-
NP to SH 7,725 27,688 22,961 12,954 5,129 13,964 8,787 -8.25%
-
Tax Rate 28.00% 29.86% 28.00% 28.00% 27.99% 33.10% 27.75% -
Total Cost 30,263 126,015 91,766 57,741 27,407 85,083 58,868 -35.90%
-
Net Worth 328,864 313,431 275,973 275,910 317,115 311,844 308,993 4.25%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 26,487 8,279 8,277 - 16,558 8,276 -
Div Payout % - 95.66% 36.06% 63.90% - 118.58% 94.19% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 328,864 313,431 275,973 275,910 317,115 311,844 308,993 4.25%
NOSH 220,714 220,726 137,986 137,955 137,876 137,984 137,943 36.91%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 20.34% 18.01% 20.01% 18.32% 15.76% 14.10% 12.99% -
ROE 2.35% 8.83% 8.32% 4.70% 1.62% 4.48% 2.84% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.21 69.64 83.14 51.24 23.60 71.78 49.05 -50.34%
EPS 3.50 12.54 10.40 5.87 3.72 10.12 6.37 -32.98%
DPS 0.00 12.00 6.00 6.00 0.00 12.00 6.00 -
NAPS 1.49 1.42 2.00 2.00 2.30 2.26 2.24 -23.85%
Adjusted Per Share Value based on latest NOSH - 138,007
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.48 18.12 13.52 8.33 3.84 11.68 7.98 -32.01%
EPS 0.91 3.26 2.71 1.53 0.60 1.65 1.04 -8.53%
DPS 0.00 3.12 0.98 0.98 0.00 1.95 0.98 -
NAPS 0.3877 0.3695 0.3253 0.3252 0.3738 0.3676 0.3642 4.26%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.34 0.33 0.50 0.43 0.37 0.38 0.37 -
P/RPS 1.98 0.47 0.60 0.84 1.57 0.53 0.75 91.35%
P/EPS 9.71 2.63 3.00 4.58 9.95 3.75 5.81 40.96%
EY 10.29 38.01 33.28 21.84 10.05 26.63 17.22 -29.12%
DY 0.00 36.36 12.00 13.95 0.00 31.58 16.22 -
P/NAPS 0.23 0.23 0.25 0.22 0.16 0.17 0.17 22.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 30/05/03 27/01/03 31/10/02 05/08/02 30/05/02 30/01/02 -
Price 0.35 0.32 0.49 0.43 0.41 0.36 0.37 -
P/RPS 2.03 0.46 0.59 0.84 1.74 0.50 0.75 94.57%
P/EPS 10.00 2.55 2.94 4.58 11.02 3.56 5.81 43.76%
EY 10.00 39.20 33.96 21.84 9.07 28.11 17.22 -30.46%
DY 0.00 37.50 12.24 13.95 0.00 33.33 16.22 -
P/NAPS 0.23 0.23 0.25 0.22 0.18 0.16 0.17 22.39%

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