[UNICO] YoY Quarter Result on 30-Jun-2004 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 25.69%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 61,335 47,408 38,653 41,468 37,988 32,536 19,997 20.52%
PBT 22,791 7,983 4,317 8,113 10,729 7,123 2,030 49.61%
Tax -2,579 -2,125 -1,122 -2,272 -3,004 -1,994 -615 26.97%
NP 20,212 5,858 3,195 5,841 7,725 5,129 1,415 55.73%
-
NP to SH 20,212 5,858 3,195 5,841 7,725 5,129 1,415 55.73%
-
Tax Rate 11.32% 26.62% 25.99% 28.00% 28.00% 27.99% 30.30% -
Total Cost 41,123 41,550 35,458 35,627 30,263 27,407 18,582 14.14%
-
Net Worth 383,773 367,073 371,310 217,100 328,864 317,115 306,354 3.82%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 383,773 367,073 371,310 217,100 328,864 317,115 306,354 3.82%
NOSH 849,243 825,070 863,513 220,800 220,714 137,876 137,378 35.45%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 32.95% 12.36% 8.27% 14.09% 20.34% 15.76% 7.08% -
ROE 5.27% 1.60% 0.86% 2.69% 2.35% 1.62% 0.46% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.22 5.75 4.48 19.10 17.21 23.60 14.56 -11.02%
EPS 2.38 0.71 0.37 0.67 3.50 3.72 1.03 14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4519 0.4449 0.43 1.00 1.49 2.30 2.23 -23.35%
Adjusted Per Share Value based on latest NOSH - 220,800
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.23 5.59 4.56 4.89 4.48 3.84 2.36 20.50%
EPS 2.38 0.69 0.38 0.69 0.91 0.60 0.17 55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4524 0.4327 0.4377 0.2559 0.3877 0.3738 0.3611 3.82%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.64 0.50 0.47 1.80 0.34 0.37 0.32 -
P/RPS 8.86 8.70 10.50 9.42 1.98 1.57 2.20 26.12%
P/EPS 26.89 70.42 127.03 66.90 9.71 9.95 31.07 -2.37%
EY 3.72 1.42 0.79 1.49 10.29 10.05 3.22 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.12 1.09 1.80 0.23 0.16 0.14 47.10%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 29/08/06 30/08/05 18/08/04 31/07/03 05/08/02 20/09/01 -
Price 0.62 0.51 0.45 0.46 0.35 0.41 0.35 -
P/RPS 8.58 8.88 10.05 2.41 2.03 1.74 2.40 23.64%
P/EPS 26.05 71.83 121.62 17.10 10.00 11.02 33.98 -4.33%
EY 3.84 1.39 0.82 5.85 10.00 9.07 2.94 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.15 1.05 0.46 0.23 0.18 0.16 43.00%

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