[UNICO] YoY Annualized Quarter 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- 18.17%
YoY- 161.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 176,414 195,714 185,574 152,969 90,206 76,722 108,546 -0.51%
PBT 45,772 51,877 56,140 42,520 16,216 11,226 28,052 -0.51%
Tax -12,229 -16,326 -11,341 -11,905 -4,500 -5,205 -6,566 -0.65%
NP 33,542 35,550 44,798 30,614 11,716 6,021 21,485 -0.47%
-
NP to SH 33,542 35,550 44,798 30,614 11,716 6,021 21,485 -0.47%
-
Tax Rate 26.72% 31.47% 20.20% 28.00% 27.75% 46.37% 23.41% -
Total Cost 142,872 160,164 140,776 122,354 78,490 70,701 87,061 -0.52%
-
Net Worth 387,893 380,900 220,801 275,973 308,993 319,020 153,041 -0.98%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 23,084 4,416 11,038 11,035 - - -
Div Payout % - 64.94% 9.86% 36.06% 94.19% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 387,893 380,900 220,801 275,973 308,993 319,020 153,041 -0.98%
NOSH 849,898 865,681 220,801 137,986 137,943 138,103 6,823 -5.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.01% 18.16% 24.14% 20.01% 12.99% 7.85% 19.79% -
ROE 8.65% 9.33% 20.29% 11.09% 3.79% 1.89% 14.04% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.76 22.61 84.05 110.86 65.39 55.55 1,590.88 4.72%
EPS 3.95 4.11 5.08 13.87 8.49 4.36 314.89 4.76%
DPS 0.00 2.67 2.00 8.00 8.00 0.00 0.00 -
NAPS 0.4564 0.44 1.00 2.00 2.24 2.31 22.43 4.22%
Adjusted Per Share Value based on latest NOSH - 138,027
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.80 23.07 21.88 18.03 10.63 9.04 12.80 -0.51%
EPS 3.95 4.19 5.28 3.61 1.38 0.71 2.53 -0.47%
DPS 0.00 2.72 0.52 1.30 1.30 0.00 0.00 -
NAPS 0.4572 0.449 0.2603 0.3253 0.3642 0.3761 0.1804 -0.98%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.44 0.47 0.51 0.50 0.37 0.32 0.00 -
P/RPS 2.12 2.08 0.61 0.45 0.57 0.58 0.00 -100.00%
P/EPS 11.15 11.44 2.51 2.25 4.36 7.34 0.00 -100.00%
EY 8.97 8.74 39.78 44.37 22.95 13.63 0.00 -100.00%
DY 0.00 5.67 3.92 16.00 21.62 0.00 0.00 -
P/NAPS 0.96 1.07 0.51 0.25 0.17 0.14 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 04/02/05 18/02/04 27/01/03 30/01/02 02/04/01 24/05/00 -
Price 0.47 0.46 0.48 0.49 0.37 0.28 0.00 -
P/RPS 2.26 2.03 0.57 0.44 0.57 0.50 0.00 -100.00%
P/EPS 11.91 11.20 2.37 2.21 4.36 6.42 0.00 -100.00%
EY 8.40 8.93 42.27 45.28 22.95 15.57 0.00 -100.00%
DY 0.00 5.80 4.17 16.33 21.62 0.00 0.00 -
P/NAPS 1.03 1.05 0.48 0.25 0.17 0.12 0.00 -100.00%

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