[UNICO] QoQ TTM 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- -1.6%
YoY- 98.27%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 178,157 168,309 159,154 153,702 146,118 129,883 111,586 36.48%
PBT 49,962 47,491 43,351 39,745 40,599 33,625 25,965 54.51%
Tax -12,794 -13,956 -13,067 -12,058 -12,462 -10,388 -8,288 33.46%
NP 37,168 33,535 30,284 27,687 28,137 23,237 17,677 63.90%
-
NP to SH 37,168 33,535 30,284 27,687 28,137 23,237 17,677 63.90%
-
Tax Rate 25.61% 29.39% 30.14% 30.34% 30.70% 30.89% 31.92% -
Total Cost 140,989 134,774 128,870 126,015 117,981 106,646 93,909 31.01%
-
Net Worth 220,692 220,981 328,864 220,528 276,055 276,014 275,752 -13.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,546 16,546 21,512 21,512 8,280 16,562 8,281 58.43%
Div Payout % 44.52% 49.34% 71.03% 77.70% 29.43% 71.27% 46.85% -
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 220,692 220,981 328,864 220,528 276,055 276,014 275,752 -13.76%
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 20.86% 19.92% 19.03% 18.01% 19.26% 17.89% 15.84% -
ROE 16.84% 15.18% 9.21% 12.55% 10.19% 8.42% 6.41% -
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 80.73 76.16 72.11 69.70 105.86 94.11 80.93 -0.16%
EPS 16.84 15.18 13.72 12.55 20.39 16.84 12.82 19.88%
DPS 7.50 7.49 9.75 9.75 6.00 12.00 6.00 15.99%
NAPS 1.00 1.00 1.49 1.00 2.00 2.00 2.00 -36.92%
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 21.00 19.84 18.76 18.12 17.22 15.31 13.15 36.50%
EPS 4.38 3.95 3.57 3.26 3.32 2.74 2.08 64.06%
DPS 1.95 1.95 2.54 2.54 0.98 1.95 0.98 58.00%
NAPS 0.2601 0.2605 0.3877 0.26 0.3254 0.3254 0.3251 -13.78%
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 0.63 0.47 0.47 0.47 0.47 0.46 0.46 23.25%
P/EPS 3.03 2.37 2.48 2.63 2.45 2.55 2.89 3.19%
EY 33.02 42.15 40.36 38.04 40.77 39.16 34.65 -3.15%
DY 14.71 20.80 28.67 29.56 12.00 27.91 16.22 -6.29%
P/NAPS 0.51 0.36 0.23 0.33 0.25 0.22 0.19 92.79%
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 0.59 0.59 0.49 0.46 0.46 0.46 0.51 10.17%
P/EPS 2.85 2.97 2.55 2.55 2.40 2.55 3.20 -7.41%
EY 35.09 33.72 39.20 39.23 41.60 39.16 31.27 7.96%
DY 15.63 16.64 27.85 30.48 12.24 27.91 14.63 4.49%
P/NAPS 0.48 0.45 0.23 0.32 0.25 0.22 0.21 73.25%

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