[UNICO] QoQ TTM 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- -4.65%
YoY- -60.88%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 111,586 99,047 86,395 76,401 78,150 76,282 79,261 25.69%
PBT 25,965 20,872 12,580 9,236 9,734 8,838 8,966 103.56%
Tax -8,288 -6,908 -3,793 -4,003 -4,302 -4,322 -4,450 51.54%
NP 17,677 13,964 8,787 5,233 5,432 4,516 4,516 148.99%
-
NP to SH 17,677 13,964 7,637 4,083 4,282 3,366 3,786 180.14%
-
Tax Rate 31.92% 33.10% 30.15% 43.34% 44.20% 48.90% 49.63% -
Total Cost 93,909 85,083 77,608 71,168 72,718 71,766 74,745 16.48%
-
Net Worth 275,752 312,000 309,180 310,746 306,354 287,300 317,471 -8.98%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 8,281 16,564 13,481 13,446 13,446 13,446 8,246 0.28%
Div Payout % 46.85% 118.63% 176.53% 329.32% 314.01% 399.47% 217.80% -
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 275,752 312,000 309,180 310,746 306,354 287,300 317,471 -8.98%
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 15.84% 14.10% 10.17% 6.85% 6.95% 5.92% 5.70% -
ROE 6.41% 4.48% 2.47% 1.31% 1.40% 1.17% 1.19% -
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 80.93 71.75 62.59 55.32 56.89 58.68 57.67 25.42%
EPS 12.82 10.11 5.53 2.96 3.12 2.59 2.75 179.85%
DPS 6.00 12.00 9.77 9.74 9.79 10.34 6.00 0.00%
NAPS 2.00 2.26 2.24 2.25 2.23 2.21 2.31 -9.18%
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 13.15 11.68 10.18 9.01 9.21 8.99 9.34 25.69%
EPS 2.08 1.65 0.90 0.48 0.50 0.40 0.45 178.26%
DPS 0.98 1.95 1.59 1.58 1.58 1.58 0.97 0.68%
NAPS 0.3251 0.3678 0.3645 0.3663 0.3611 0.3387 0.3742 -8.97%
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 0.46 0.53 0.59 0.63 0.56 0.49 0.55 -11.25%
P/EPS 2.89 3.76 6.69 11.84 10.27 11.20 11.62 -60.55%
EY 34.65 26.62 14.95 8.45 9.74 8.93 8.61 153.65%
DY 16.22 31.58 26.40 27.82 30.59 35.67 18.75 -9.23%
P/NAPS 0.19 0.17 0.17 0.16 0.14 0.13 0.14 22.64%
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 0.51 0.50 0.59 0.61 0.62 0.55 0.49 2.71%
P/EPS 3.20 3.56 6.69 11.50 11.23 12.36 10.16 -53.80%
EY 31.27 28.10 14.95 8.70 8.91 8.09 9.84 116.60%
DY 14.63 33.33 26.40 28.63 27.96 32.32 21.43 -22.52%
P/NAPS 0.21 0.16 0.17 0.15 0.16 0.14 0.12 45.36%

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