[UNICO] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -55.0%
YoY- -45.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 416,216 245,340 189,632 154,612 165,872 151,952 130,144 21.35%
PBT 117,248 91,164 31,932 17,268 32,452 42,916 28,492 26.56%
Tax -28,912 -10,316 -8,500 -4,488 -9,088 -12,016 -7,976 23.91%
NP 88,336 80,848 23,432 12,780 23,364 30,900 20,516 27.51%
-
NP to SH 88,336 80,848 23,432 12,780 23,364 30,900 20,516 27.51%
-
Tax Rate 24.66% 11.32% 26.62% 25.99% 28.00% 28.00% 27.99% -
Total Cost 327,880 164,492 166,200 141,832 142,508 121,052 109,628 20.01%
-
Net Worth 434,581 383,773 367,073 371,310 217,100 328,864 317,115 5.38%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 434,581 383,773 367,073 371,310 217,100 328,864 317,115 5.38%
NOSH 876,349 849,243 825,070 863,513 220,800 220,714 137,876 36.06%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 21.22% 32.95% 12.36% 8.27% 14.09% 20.34% 15.76% -
ROE 20.33% 21.07% 6.38% 3.44% 10.76% 9.40% 6.47% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 47.49 28.89 22.98 17.90 76.40 68.85 94.39 -10.80%
EPS 10.08 9.52 2.84 1.48 2.68 14.00 14.88 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4959 0.4519 0.4449 0.43 1.00 1.49 2.30 -22.54%
Adjusted Per Share Value based on latest NOSH - 863,513
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 49.06 28.92 22.35 18.23 19.55 17.91 15.34 21.35%
EPS 10.41 9.53 2.76 1.51 2.75 3.64 2.42 27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.4524 0.4327 0.4377 0.2559 0.3877 0.3738 5.38%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 0.64 0.50 0.47 1.80 0.34 0.37 -
P/RPS 2.11 2.22 2.18 2.62 2.36 0.49 0.39 32.46%
P/EPS 9.92 6.72 17.61 31.76 16.73 2.43 2.49 25.88%
EY 10.08 14.88 5.68 3.15 5.98 41.18 40.22 -20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.42 1.12 1.09 1.80 0.23 0.16 52.53%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 24/08/07 29/08/06 30/08/05 18/08/04 31/07/03 05/08/02 -
Price 0.90 0.62 0.51 0.45 0.46 0.35 0.41 -
P/RPS 1.89 2.15 2.22 2.51 0.60 0.51 0.43 27.95%
P/EPS 8.93 6.51 17.96 30.41 4.27 2.50 2.76 21.59%
EY 11.20 15.35 5.57 3.29 23.40 40.00 36.29 -17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.37 1.15 1.05 0.46 0.23 0.18 46.86%

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