[UNICO] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -65.93%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 57,033 48,284 41,468 39,992 53,880 47,313 37,988 30.95%
PBT 12,797 17,998 8,113 6,703 16,369 15,008 10,729 12.40%
Tax -5,130 -4,842 -2,272 -2,056 -2,729 -3,932 -3,004 42.63%
NP 7,667 13,156 5,841 4,647 13,640 11,076 7,725 -0.49%
-
NP to SH 7,667 13,156 5,841 4,647 13,640 11,076 7,725 -0.49%
-
Tax Rate 40.09% 26.90% 28.00% 30.67% 16.67% 26.20% 28.00% -
Total Cost 49,366 35,128 35,627 35,345 40,240 36,237 30,263 38.36%
-
Net Worth 379,042 372,176 217,100 220,696 220,692 220,981 328,864 9.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 17,310 - 4,413 - 3,314 - -
Div Payout % - 131.58% - 94.98% - 29.93% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 379,042 372,176 217,100 220,696 220,692 220,981 328,864 9.88%
NOSH 861,460 865,526 220,800 220,696 220,692 220,981 220,714 146.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.44% 27.25% 14.09% 11.62% 25.32% 23.41% 20.34% -
ROE 2.02% 3.53% 2.69% 2.11% 6.18% 5.01% 2.35% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.62 5.58 19.10 18.12 24.41 21.41 17.21 -46.95%
EPS 0.89 1.52 0.67 0.53 1.55 1.25 3.50 -59.69%
DPS 0.00 2.00 0.00 2.00 0.00 1.50 0.00 -
NAPS 0.44 0.43 1.00 1.00 1.00 1.00 1.49 -55.49%
Adjusted Per Share Value based on latest NOSH - 220,696
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.72 5.69 4.89 4.71 6.35 5.58 4.48 30.87%
EPS 0.90 1.55 0.69 0.55 1.61 1.31 0.91 -0.73%
DPS 0.00 2.04 0.00 0.52 0.00 0.39 0.00 -
NAPS 0.4468 0.4387 0.2559 0.2602 0.2601 0.2605 0.3877 9.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.47 0.46 1.80 2.00 0.51 0.36 0.34 -
P/RPS 7.10 8.25 9.42 11.04 2.09 1.68 1.98 133.37%
P/EPS 52.81 30.26 66.90 94.98 8.25 7.18 9.71 207.68%
EY 1.89 3.30 1.49 1.05 12.12 13.92 10.29 -67.52%
DY 0.00 4.35 0.00 1.00 0.00 4.17 0.00 -
P/NAPS 1.07 1.07 1.80 2.00 0.51 0.36 0.23 177.38%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 04/02/05 29/11/04 18/08/04 31/05/04 18/02/04 05/11/03 31/07/03 -
Price 0.46 0.47 0.46 1.84 0.48 0.45 0.35 -
P/RPS 6.95 8.43 2.41 10.15 1.97 2.10 2.03 126.31%
P/EPS 51.69 30.92 17.10 87.39 7.77 8.98 10.00 197.46%
EY 1.93 3.23 5.85 1.14 12.88 11.14 10.00 -66.43%
DY 0.00 4.26 0.00 1.09 0.00 3.33 0.00 -
P/NAPS 1.05 1.09 0.46 1.84 0.48 0.45 0.23 173.93%

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