[UNICO] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -14.62%
YoY- 38.14%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 222,564 179,232 192,559 179,173 153,703 99,047 76,282 19.52%
PBT 41,803 37,883 42,263 48,809 39,476 20,872 8,838 29.54%
Tax -10,209 -8,440 -13,866 -10,561 -11,788 -6,908 -5,472 10.94%
NP 31,594 29,443 28,397 38,248 27,688 13,964 3,366 45.21%
-
NP to SH 31,594 29,443 28,397 38,248 27,688 13,964 3,366 45.21%
-
Tax Rate 24.42% 22.28% 32.81% 21.64% 29.86% 33.10% 61.91% -
Total Cost 190,970 149,789 164,162 140,925 126,015 85,083 72,916 17.39%
-
Net Worth 377,230 387,073 371,146 92,142 313,431 311,844 286,466 4.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 32,996 16,921 30,209 9,323 26,487 16,558 12,962 16.84%
Div Payout % 104.44% 57.47% 106.38% 24.38% 95.66% 118.58% 385.09% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 377,230 387,073 371,146 92,142 313,431 311,844 286,466 4.69%
NOSH 824,908 846,063 863,130 219,386 220,726 137,984 129,622 36.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.20% 16.43% 14.75% 21.35% 18.01% 14.10% 4.41% -
ROE 8.38% 7.61% 7.65% 41.51% 8.83% 4.48% 1.18% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.98 21.18 22.31 81.67 69.64 71.78 58.85 -12.18%
EPS 3.83 3.48 3.29 4.36 12.54 10.12 2.59 6.73%
DPS 4.00 2.00 3.50 4.25 12.00 12.00 10.00 -14.15%
NAPS 0.4573 0.4575 0.43 0.42 1.42 2.26 2.21 -23.08%
Adjusted Per Share Value based on latest NOSH - 220,696
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.24 21.13 22.70 21.12 18.12 11.68 8.99 19.53%
EPS 3.72 3.47 3.35 4.51 3.26 1.65 0.40 44.99%
DPS 3.89 1.99 3.56 1.10 3.12 1.95 1.53 16.81%
NAPS 0.4447 0.4563 0.4375 0.1086 0.3695 0.3676 0.3377 4.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.55 0.49 0.46 2.00 0.33 0.38 0.29 -
P/RPS 2.04 2.31 2.06 2.45 0.47 0.53 0.49 26.82%
P/EPS 14.36 14.08 13.98 11.47 2.63 3.75 11.17 4.27%
EY 6.96 7.10 7.15 8.72 38.01 26.63 8.95 -4.10%
DY 7.27 4.08 7.61 2.13 36.36 31.58 34.48 -22.84%
P/NAPS 1.20 1.07 1.07 4.76 0.23 0.17 0.13 44.81%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 26/05/06 31/05/05 31/05/04 30/05/03 30/05/02 30/05/01 -
Price 0.58 0.50 0.44 1.84 0.32 0.36 0.32 -
P/RPS 2.15 2.36 1.97 2.25 0.46 0.50 0.54 25.88%
P/EPS 15.14 14.37 13.37 10.55 2.55 3.56 12.32 3.49%
EY 6.60 6.96 7.48 9.48 39.20 28.11 8.11 -3.37%
DY 6.90 4.00 7.95 2.31 37.50 33.33 31.25 -22.24%
P/NAPS 1.27 1.09 1.02 4.38 0.23 0.16 0.14 44.39%

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