[UNICO] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 225.24%
YoY- -4.83%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 149,312 101,727 82,463 89,753 85,301 70,695 39,858 24.61%
PBT 46,170 17,439 16,464 26,111 25,738 17,992 5,238 43.70%
Tax -8,537 -4,487 -4,281 -7,114 -5,777 -5,038 -1,558 32.75%
NP 37,633 12,952 12,183 18,997 19,961 12,954 3,680 47.30%
-
NP to SH 37,633 12,952 12,183 18,997 19,961 12,954 3,680 47.30%
-
Tax Rate 18.49% 25.73% 26.00% 27.25% 22.45% 28.00% 29.74% -
Total Cost 111,679 88,775 70,280 70,756 65,340 57,741 36,178 20.65%
-
Net Worth 390,539 364,482 368,921 373,000 220,870 275,910 310,112 3.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 34,446 - 17,159 17,348 3,313 8,277 - -
Div Payout % 91.53% - 140.85% 91.32% 16.60% 63.90% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 390,539 364,482 368,921 373,000 220,870 275,910 310,112 3.91%
NOSH 861,167 830,256 857,957 867,442 220,870 137,955 137,827 35.69%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 25.20% 12.73% 14.77% 21.17% 23.40% 18.32% 9.23% -
ROE 9.64% 3.55% 3.30% 5.09% 9.04% 4.70% 1.19% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.34 12.25 9.61 10.35 38.62 51.24 28.92 -8.16%
EPS 4.37 1.56 1.42 2.19 2.26 5.87 2.67 8.55%
DPS 4.00 0.00 2.00 2.00 1.50 6.00 0.00 -
NAPS 0.4535 0.439 0.43 0.43 1.00 2.00 2.25 -23.41%
Adjusted Per Share Value based on latest NOSH - 865,526
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.60 11.99 9.72 10.58 10.06 8.33 4.70 24.60%
EPS 4.44 1.53 1.44 2.24 2.35 1.53 0.43 47.53%
DPS 4.06 0.00 2.02 2.05 0.39 0.98 0.00 -
NAPS 0.4604 0.4296 0.4349 0.4397 0.2604 0.3252 0.3656 3.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.69 0.50 0.48 0.46 0.36 0.43 0.35 -
P/RPS 3.98 4.08 4.99 4.45 0.93 0.84 1.21 21.93%
P/EPS 15.79 32.05 33.80 21.00 3.98 4.58 13.11 3.14%
EY 6.33 3.12 2.96 4.76 25.10 21.84 7.63 -3.06%
DY 5.80 0.00 4.17 4.35 4.17 13.95 0.00 -
P/NAPS 1.52 1.14 1.12 1.07 0.36 0.22 0.16 45.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 08/11/01 -
Price 0.96 0.55 0.46 0.47 0.45 0.43 0.34 -
P/RPS 5.54 4.49 4.79 4.54 1.17 0.84 1.18 29.38%
P/EPS 21.97 35.26 32.39 21.46 4.98 4.58 12.73 9.51%
EY 4.55 2.84 3.09 4.66 20.08 21.84 7.85 -8.68%
DY 4.17 0.00 4.35 4.26 3.33 13.95 0.00 -
P/NAPS 2.12 1.25 1.07 1.09 0.45 0.22 0.15 55.46%

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