[UNICO] YoY 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- 181.35%
YoY- -31.67%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 95,720 87,977 54,318 43,810 48,284 47,313 38,158 16.54%
PBT 18,440 23,379 9,457 12,147 17,998 15,008 10,868 9.20%
Tax -4,889 -5,958 -2,363 -3,158 -4,842 -3,932 -3,043 8.21%
NP 13,551 17,421 7,094 8,989 13,156 11,076 7,825 9.57%
-
NP to SH 13,551 17,421 7,094 8,989 13,156 11,076 7,825 9.57%
-
Tax Rate 26.51% 25.48% 24.99% 26.00% 26.90% 26.20% 28.00% -
Total Cost 82,169 70,556 47,224 34,821 35,128 36,237 30,333 18.05%
-
Net Worth 413,174 397,006 366,384 368,120 372,176 220,981 276,014 6.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 35,017 - 17,121 17,310 3,314 8,280 -
Div Payout % - 201.01% - 190.48% 131.58% 29.93% 105.82% -
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 413,174 397,006 366,384 368,120 372,176 220,981 276,014 6.94%
NOSH 874,258 875,427 834,588 856,095 865,526 220,981 138,007 35.98%
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 14.16% 19.80% 13.06% 20.52% 27.25% 23.41% 20.51% -
ROE 3.28% 4.39% 1.94% 2.44% 3.53% 5.01% 2.84% -
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 10.95 10.05 6.51 5.12 5.58 21.41 27.65 -14.29%
EPS 1.55 1.99 0.85 1.05 1.52 1.25 3.54 -12.84%
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 11.28 10.37 6.40 5.16 5.69 5.58 4.50 16.53%
EPS 1.60 2.05 0.84 1.06 1.55 1.31 0.92 9.65%
DPS 0.00 4.13 0.00 2.02 2.04 0.39 0.98 -
NAPS 0.487 0.468 0.4319 0.4339 0.4387 0.2605 0.3254 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 7.76 6.87 7.68 9.38 8.25 1.68 1.56 30.62%
P/EPS 54.84 34.67 58.82 45.71 30.26 7.18 7.58 39.02%
EY 1.82 2.88 1.70 2.19 3.30 13.92 13.19 -28.09%
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 5.94 9.55 8.45 8.99 8.43 2.10 1.56 24.93%
P/EPS 41.94 48.24 64.71 43.81 30.92 8.98 7.58 32.95%
EY 2.38 2.07 1.55 2.28 3.23 11.14 13.19 -24.80%
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