[UNICO] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 158.39%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 101,727 82,463 89,753 85,301 70,695 39,858 39,739 16.95%
PBT 17,439 16,464 26,111 25,738 17,992 5,238 4,840 23.80%
Tax -4,487 -4,281 -7,114 -5,777 -5,038 -1,558 -1,877 15.62%
NP 12,952 12,183 18,997 19,961 12,954 3,680 2,963 27.85%
-
NP to SH 12,952 12,183 18,997 19,961 12,954 3,680 2,963 27.85%
-
Tax Rate 25.73% 26.00% 27.25% 22.45% 28.00% 29.74% 38.78% -
Total Cost 88,775 70,280 70,756 65,340 57,741 36,178 36,776 15.81%
-
Net Worth 364,482 368,921 373,000 220,870 275,910 310,112 315,593 2.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 17,159 17,348 3,313 8,277 - - -
Div Payout % - 140.85% 91.32% 16.60% 63.90% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 364,482 368,921 373,000 220,870 275,910 310,112 315,593 2.42%
NOSH 830,256 857,957 867,442 220,870 137,955 137,827 137,813 34.87%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.73% 14.77% 21.17% 23.40% 18.32% 9.23% 7.46% -
ROE 3.55% 3.30% 5.09% 9.04% 4.70% 1.19% 0.94% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.25 9.61 10.35 38.62 51.24 28.92 28.84 -13.29%
EPS 1.56 1.42 2.19 2.26 5.87 2.67 2.15 -5.20%
DPS 0.00 2.00 2.00 1.50 6.00 0.00 0.00 -
NAPS 0.439 0.43 0.43 1.00 2.00 2.25 2.29 -24.05%
Adjusted Per Share Value based on latest NOSH - 220,981
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.99 9.72 10.58 10.06 8.33 4.70 4.68 16.96%
EPS 1.53 1.44 2.24 2.35 1.53 0.43 0.35 27.85%
DPS 0.00 2.02 2.05 0.39 0.98 0.00 0.00 -
NAPS 0.4296 0.4349 0.4397 0.2604 0.3252 0.3656 0.372 2.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.50 0.48 0.46 0.36 0.43 0.35 0.31 -
P/RPS 4.08 4.99 4.45 0.93 0.84 1.21 1.08 24.78%
P/EPS 32.05 33.80 21.00 3.98 4.58 13.11 14.42 14.23%
EY 3.12 2.96 4.76 25.10 21.84 7.63 6.94 -12.46%
DY 0.00 4.17 4.35 4.17 13.95 0.00 0.00 -
P/NAPS 1.14 1.12 1.07 0.36 0.22 0.16 0.14 41.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 08/11/01 16/11/00 -
Price 0.55 0.46 0.47 0.45 0.43 0.34 0.31 -
P/RPS 4.49 4.79 4.54 1.17 0.84 1.18 1.08 26.79%
P/EPS 35.26 32.39 21.46 4.98 4.58 12.73 14.42 16.06%
EY 2.84 3.09 4.66 20.08 21.84 7.85 6.94 -13.83%
DY 0.00 4.35 4.26 3.33 13.95 0.00 0.00 -
P/NAPS 1.25 1.07 1.09 0.45 0.22 0.15 0.14 44.00%

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