[UNICO] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -16.02%
YoY- -15.76%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 185,269 189,743 192,558 186,777 183,624 182,653 179,173 2.25%
PBT 32,615 38,466 42,262 45,611 49,183 46,193 48,809 -23.54%
Tax -11,031 -12,715 -13,865 -14,300 -11,899 -10,989 -11,721 -3.96%
NP 21,584 25,751 28,397 31,311 37,284 35,204 37,088 -30.27%
-
NP to SH 21,584 25,751 28,397 31,311 37,284 35,204 37,088 -30.27%
-
Tax Rate 33.82% 33.06% 32.81% 31.35% 24.19% 23.79% 24.01% -
Total Cost 163,685 163,992 164,161 155,466 146,340 147,449 142,085 9.88%
-
Net Worth 368,120 371,310 372,595 379,042 372,176 217,100 220,696 40.60%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 47,449 47,638 60,559 34,646 21,724 7,728 7,728 234.93%
Div Payout % 219.84% 184.99% 213.26% 110.65% 58.27% 21.95% 20.84% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 368,120 371,310 372,595 379,042 372,176 217,100 220,696 40.60%
NOSH 856,095 863,513 866,499 861,460 865,526 220,800 220,696 146.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.65% 13.57% 14.75% 16.76% 20.30% 19.27% 20.70% -
ROE 5.86% 6.94% 7.62% 8.26% 10.02% 16.22% 16.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.64 21.97 22.22 21.68 21.22 84.13 81.19 -58.55%
EPS 2.52 2.98 3.28 3.63 4.31 16.22 16.80 -71.73%
DPS 5.50 5.50 6.99 4.02 2.51 3.50 3.50 35.12%
NAPS 0.43 0.43 0.43 0.44 0.43 1.00 1.00 -43.00%
Adjusted Per Share Value based on latest NOSH - 861,460
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.84 22.37 22.70 22.02 21.65 21.53 21.12 2.25%
EPS 2.54 3.04 3.35 3.69 4.39 4.15 4.37 -30.33%
DPS 5.59 5.62 7.14 4.08 2.56 0.91 0.91 235.04%
NAPS 0.4339 0.4377 0.4392 0.4468 0.4387 0.2559 0.2602 40.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.48 0.47 0.46 0.47 0.46 1.80 2.00 -
P/RPS 2.22 2.14 2.07 2.17 2.17 2.14 2.46 -6.60%
P/EPS 19.04 15.76 14.04 12.93 10.68 11.10 11.90 36.75%
EY 5.25 6.34 7.12 7.73 9.36 9.01 8.40 -26.87%
DY 11.46 11.70 15.19 8.56 5.46 1.94 1.75 249.62%
P/NAPS 1.12 1.09 1.07 1.07 1.07 1.80 2.00 -32.03%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 31/05/05 04/02/05 29/11/04 18/08/04 31/05/04 -
Price 0.46 0.45 0.44 0.46 0.47 0.46 1.84 -
P/RPS 2.13 2.05 1.98 2.12 2.22 0.55 2.27 -4.15%
P/EPS 18.25 15.09 13.43 12.66 10.91 2.84 10.95 40.52%
EY 5.48 6.63 7.45 7.90 9.17 35.25 9.13 -28.82%
DY 11.96 12.22 15.88 8.74 5.34 7.61 1.90 240.53%
P/NAPS 1.07 1.05 1.02 1.05 1.09 0.46 1.84 -30.30%

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