[UNICO] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -52.76%
YoY- -8.69%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 53,880 47,313 37,988 38,976 44,032 38,158 32,536 39.84%
PBT 16,369 15,008 10,729 7,856 13,898 10,868 7,123 73.87%
Tax -2,729 -3,932 -3,004 -3,129 -3,891 -3,043 -1,994 23.19%
NP 13,640 11,076 7,725 4,727 10,007 7,825 5,129 91.60%
-
NP to SH 13,640 11,076 7,725 4,727 10,007 7,825 5,129 91.60%
-
Tax Rate 16.67% 26.20% 28.00% 39.83% 28.00% 28.00% 27.99% -
Total Cost 40,240 36,237 30,263 34,249 34,025 30,333 27,407 29.09%
-
Net Worth 220,692 220,981 328,864 220,528 328,505 276,014 317,115 -21.41%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 3,314 - 13,231 8,281 8,280 - -
Div Payout % - 29.93% - 279.92% 82.76% 105.82% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 220,692 220,981 328,864 220,528 328,505 276,014 317,115 -21.41%
NOSH 220,692 220,981 220,714 220,528 138,027 138,007 137,876 36.71%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 25.32% 23.41% 20.34% 12.13% 22.73% 20.51% 15.76% -
ROE 6.18% 5.01% 2.35% 2.14% 3.05% 2.84% 1.62% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.41 21.41 17.21 17.67 31.90 27.65 23.60 2.26%
EPS 1.55 1.25 3.50 2.14 7.25 3.54 3.72 -44.12%
DPS 0.00 1.50 0.00 6.00 6.00 6.00 0.00 -
NAPS 1.00 1.00 1.49 1.00 2.38 2.00 2.30 -42.52%
Adjusted Per Share Value based on latest NOSH - 220,528
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.35 5.58 4.48 4.59 5.19 4.50 3.84 39.71%
EPS 1.61 1.31 0.91 0.56 1.18 0.92 0.60 92.75%
DPS 0.00 0.39 0.00 1.56 0.98 0.98 0.00 -
NAPS 0.2601 0.2605 0.3877 0.26 0.3872 0.3254 0.3738 -21.42%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.51 0.36 0.34 0.33 0.50 0.43 0.37 -
P/RPS 2.09 1.68 1.98 1.87 1.57 1.56 1.57 20.94%
P/EPS 8.25 7.18 9.71 15.40 6.90 7.58 9.95 -11.71%
EY 12.12 13.92 10.29 6.50 14.50 13.19 10.05 13.25%
DY 0.00 4.17 0.00 18.18 12.00 13.95 0.00 -
P/NAPS 0.51 0.36 0.23 0.33 0.21 0.22 0.16 116.13%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 05/11/03 31/07/03 30/05/03 27/01/03 31/10/02 05/08/02 -
Price 0.48 0.45 0.35 0.32 0.49 0.43 0.41 -
P/RPS 1.97 2.10 2.03 1.81 1.54 1.56 1.74 8.60%
P/EPS 7.77 8.98 10.00 14.93 6.76 7.58 11.02 -20.73%
EY 12.88 11.14 10.00 6.70 14.80 13.19 9.07 26.25%
DY 0.00 3.33 0.00 18.75 12.24 13.95 0.00 -
P/NAPS 0.48 0.45 0.23 0.32 0.21 0.22 0.18 91.95%

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