[UNICO] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 21.09%
YoY- 268.43%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 168,309 159,154 153,702 146,118 129,883 111,586 99,047 42.35%
PBT 47,491 43,351 39,745 40,599 33,625 25,965 20,872 72.90%
Tax -13,956 -13,067 -12,058 -12,462 -10,388 -8,288 -6,908 59.74%
NP 33,535 30,284 27,687 28,137 23,237 17,677 13,964 79.23%
-
NP to SH 33,535 30,284 27,687 28,137 23,237 17,677 13,964 79.23%
-
Tax Rate 29.39% 30.14% 30.34% 30.70% 30.89% 31.92% 33.10% -
Total Cost 134,774 128,870 126,015 117,981 106,646 93,909 85,083 35.84%
-
Net Worth 220,981 328,864 220,528 276,055 276,014 275,752 312,000 -20.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 16,546 21,512 21,512 8,280 16,562 8,281 16,564 -0.07%
Div Payout % 49.34% 71.03% 77.70% 29.43% 71.27% 46.85% 118.63% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 220,981 328,864 220,528 276,055 276,014 275,752 312,000 -20.52%
NOSH 220,981 220,714 220,528 138,027 138,007 137,876 138,053 36.79%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.92% 19.03% 18.01% 19.26% 17.89% 15.84% 14.10% -
ROE 15.18% 9.21% 12.55% 10.19% 8.42% 6.41% 4.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 76.16 72.11 69.70 105.86 94.11 80.93 71.75 4.05%
EPS 15.18 13.72 12.55 20.39 16.84 12.82 10.11 31.09%
DPS 7.49 9.75 9.75 6.00 12.00 6.00 12.00 -26.94%
NAPS 1.00 1.49 1.00 2.00 2.00 2.00 2.26 -41.90%
Adjusted Per Share Value based on latest NOSH - 138,027
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.84 18.76 18.12 17.22 15.31 13.15 11.68 42.31%
EPS 3.95 3.57 3.26 3.32 2.74 2.08 1.65 78.85%
DPS 1.95 2.54 2.54 0.98 1.95 0.98 1.95 0.00%
NAPS 0.2605 0.3877 0.26 0.3254 0.3254 0.3251 0.3678 -20.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.36 0.34 0.33 0.50 0.43 0.37 0.38 -
P/RPS 0.47 0.47 0.47 0.47 0.46 0.46 0.53 -7.69%
P/EPS 2.37 2.48 2.63 2.45 2.55 2.89 3.76 -26.46%
EY 42.15 40.36 38.04 40.77 39.16 34.65 26.62 35.81%
DY 20.80 28.67 29.56 12.00 27.91 16.22 31.58 -24.27%
P/NAPS 0.36 0.23 0.33 0.25 0.22 0.19 0.17 64.83%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 31/07/03 30/05/03 27/01/03 31/10/02 05/08/02 30/05/02 -
Price 0.45 0.35 0.32 0.49 0.43 0.41 0.36 -
P/RPS 0.59 0.49 0.46 0.46 0.46 0.51 0.50 11.65%
P/EPS 2.97 2.55 2.55 2.40 2.55 3.20 3.56 -11.36%
EY 33.72 39.20 39.23 41.60 39.16 31.27 28.10 12.91%
DY 16.64 27.85 30.48 12.24 27.91 14.63 33.33 -37.04%
P/NAPS 0.45 0.23 0.32 0.25 0.22 0.21 0.16 99.12%

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