[UNICO] QoQ Quarter Result on 30-Sep-2001 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
08-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 60.07%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 32,536 31,392 27,797 19,861 19,997 18,740 17,803 49.64%
PBT 7,123 8,710 6,924 3,208 2,030 418 3,580 58.39%
Tax -1,994 -3,533 -1,817 -943 -615 -418 -2,027 -1.09%
NP 5,129 5,177 5,107 2,265 1,415 0 1,553 122.25%
-
NP to SH 5,129 5,177 5,107 2,265 1,415 -1,150 1,553 122.25%
-
Tax Rate 27.99% 40.56% 26.24% 29.40% 30.30% 100.00% 56.62% -
Total Cost 27,407 26,215 22,690 17,596 18,582 18,740 16,250 41.82%
-
Net Worth 317,115 312,000 309,180 310,746 306,354 287,300 317,471 -0.07%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 8,283 8,281 - - 5,199 8,246 -
Div Payout % - 160.00% 162.16% - - 0.00% 530.97% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 317,115 312,000 309,180 310,746 306,354 287,300 317,471 -0.07%
NOSH 137,876 138,053 138,027 138,109 137,378 129,999 137,433 0.21%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.76% 16.49% 18.37% 11.40% 7.08% 0.00% 8.72% -
ROE 1.62% 1.66% 1.65% 0.73% 0.46% -0.40% 0.49% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 23.60 22.74 20.14 14.38 14.56 14.42 12.95 49.36%
EPS 3.72 3.75 3.70 1.64 1.03 -0.83 1.13 121.78%
DPS 0.00 6.00 6.00 0.00 0.00 4.00 6.00 -
NAPS 2.30 2.26 2.24 2.25 2.23 2.21 2.31 -0.28%
Adjusted Per Share Value based on latest NOSH - 138,109
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.84 3.70 3.28 2.34 2.36 2.21 2.10 49.69%
EPS 0.60 0.61 0.60 0.27 0.17 -0.14 0.18 123.63%
DPS 0.00 0.98 0.98 0.00 0.00 0.61 0.97 -
NAPS 0.3738 0.3678 0.3645 0.3663 0.3611 0.3387 0.3742 -0.07%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.37 0.38 0.37 0.35 0.32 0.29 0.32 -
P/RPS 1.57 1.67 1.84 2.43 2.20 2.01 2.47 -26.13%
P/EPS 9.95 10.13 10.00 21.34 31.07 -32.78 28.32 -50.30%
EY 10.05 9.87 10.00 4.69 3.22 -3.05 3.53 101.26%
DY 0.00 15.79 16.22 0.00 0.00 13.79 18.75 -
P/NAPS 0.16 0.17 0.17 0.16 0.14 0.13 0.14 9.33%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 05/08/02 30/05/02 30/01/02 08/11/01 20/09/01 30/05/01 02/04/01 -
Price 0.41 0.36 0.37 0.34 0.35 0.32 0.28 -
P/RPS 1.74 1.58 1.84 2.36 2.40 2.22 2.16 -13.45%
P/EPS 11.02 9.60 10.00 20.73 33.98 -36.17 24.78 -41.82%
EY 9.07 10.42 10.00 4.82 2.94 -2.76 4.04 71.70%
DY 0.00 16.67 16.22 0.00 0.00 12.50 21.43 -
P/NAPS 0.18 0.16 0.17 0.15 0.16 0.14 0.12 31.13%

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