[UNICO] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 281.31%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 199,775 149,312 101,727 82,463 89,753 85,301 70,695 18.88%
PBT 47,752 46,170 17,439 16,464 26,111 25,738 17,992 17.64%
Tax -12,117 -8,537 -4,487 -4,281 -7,114 -5,777 -5,038 15.73%
NP 35,635 37,633 12,952 12,183 18,997 19,961 12,954 18.35%
-
NP to SH 35,635 37,633 12,952 12,183 18,997 19,961 12,954 18.35%
-
Tax Rate 25.37% 18.49% 25.73% 26.00% 27.25% 22.45% 28.00% -
Total Cost 164,140 111,679 88,775 70,280 70,756 65,340 57,741 19.00%
-
Net Worth 412,772 390,539 364,482 368,921 373,000 220,870 275,910 6.93%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 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
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 412,772 390,539 364,482 368,921 373,000 220,870 275,910 6.93%
NOSH 873,406 861,167 830,256 857,957 867,442 220,870 137,955 35.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.84% 25.20% 12.73% 14.77% 21.17% 23.40% 18.32% -
ROE 8.63% 9.64% 3.55% 3.30% 5.09% 9.04% 4.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 22.87 17.34 12.25 9.61 10.35 38.62 51.24 -12.56%
EPS 4.08 4.37 1.56 1.42 2.19 2.26 5.87 -5.87%
DPS 0.00 4.00 0.00 2.00 2.00 1.50 6.00 -
NAPS 0.4726 0.4535 0.439 0.43 0.43 1.00 2.00 -21.35%
Adjusted Per Share Value based on latest NOSH - 856,095
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 23.55 17.60 11.99 9.72 10.58 10.06 8.33 18.89%
EPS 4.20 4.44 1.53 1.44 2.24 2.35 1.53 18.31%
DPS 0.00 4.06 0.00 2.02 2.05 0.39 0.98 -
NAPS 0.4866 0.4604 0.4296 0.4349 0.4397 0.2604 0.3252 6.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.85 0.69 0.50 0.48 0.46 0.36 0.43 -
P/RPS 3.72 3.98 4.08 4.99 4.45 0.93 0.84 28.11%
P/EPS 20.83 15.79 32.05 33.80 21.00 3.98 4.58 28.68%
EY 4.80 6.33 3.12 2.96 4.76 25.10 21.84 -22.29%
DY 0.00 5.80 0.00 4.17 4.35 4.17 13.95 -
P/NAPS 1.80 1.52 1.14 1.12 1.07 0.36 0.22 41.90%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 23/11/07 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 -
Price 0.65 0.96 0.55 0.46 0.47 0.45 0.43 -
P/RPS 2.84 5.54 4.49 4.79 4.54 1.17 0.84 22.48%
P/EPS 15.93 21.97 35.26 32.39 21.46 4.98 4.58 23.06%
EY 6.28 4.55 2.84 3.09 4.66 20.08 21.84 -18.74%
DY 0.00 4.17 0.00 4.35 4.26 3.33 13.95 -
P/NAPS 1.38 2.12 1.25 1.07 1.09 0.45 0.22 35.76%

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