[UNICO] YoY Quarter Result on 31-Dec-2001 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 125.47%
YoY- 228.85%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 57,033 53,880 44,032 27,797 17,803 29,719 0 -100.00%
PBT 12,797 16,369 13,898 6,924 3,580 8,205 0 -100.00%
Tax -5,130 -2,729 -3,891 -1,817 -2,027 0 0 -100.00%
NP 7,667 13,640 10,007 5,107 1,553 8,205 0 -100.00%
-
NP to SH 7,667 13,640 10,007 5,107 1,553 8,205 0 -100.00%
-
Tax Rate 40.09% 16.67% 28.00% 26.24% 56.62% 0.00% - -
Total Cost 49,366 40,240 34,025 22,690 16,250 21,514 0 -100.00%
-
Net Worth 379,042 220,692 328,505 309,180 317,471 153,033 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - 8,281 8,281 8,246 - - -
Div Payout % - - 82.76% 162.16% 530.97% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 379,042 220,692 328,505 309,180 317,471 153,033 0 -100.00%
NOSH 861,460 220,692 138,027 138,027 137,433 6,822 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 13.44% 25.32% 22.73% 18.37% 8.72% 27.61% 0.00% -
ROE 2.02% 6.18% 3.05% 1.65% 0.49% 5.36% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 6.62 24.41 31.90 20.14 12.95 435.59 0.00 -100.00%
EPS 0.89 1.55 7.25 3.70 1.13 120.26 0.00 -100.00%
DPS 0.00 0.00 6.00 6.00 6.00 0.00 0.00 -
NAPS 0.44 1.00 2.38 2.24 2.31 22.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 138,027
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 6.72 6.35 5.19 3.28 2.10 3.50 0.00 -100.00%
EPS 0.90 1.61 1.18 0.60 0.18 0.97 0.00 -100.00%
DPS 0.00 0.00 0.98 0.98 0.97 0.00 0.00 -
NAPS 0.4468 0.2601 0.3872 0.3645 0.3742 0.1804 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.47 0.51 0.50 0.37 0.32 0.00 0.00 -
P/RPS 7.10 2.09 1.57 1.84 2.47 0.00 0.00 -100.00%
P/EPS 52.81 8.25 6.90 10.00 28.32 0.00 0.00 -100.00%
EY 1.89 12.12 14.50 10.00 3.53 0.00 0.00 -100.00%
DY 0.00 0.00 12.00 16.22 18.75 0.00 0.00 -
P/NAPS 1.07 0.51 0.21 0.17 0.14 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 04/02/05 18/02/04 27/01/03 30/01/02 02/04/01 24/05/00 - -
Price 0.46 0.48 0.49 0.37 0.28 0.00 0.00 -
P/RPS 6.95 1.97 1.54 1.84 2.16 0.00 0.00 -100.00%
P/EPS 51.69 7.77 6.76 10.00 24.78 0.00 0.00 -100.00%
EY 1.93 12.88 14.80 10.00 4.04 0.00 0.00 -100.00%
DY 0.00 0.00 12.24 16.22 21.43 0.00 0.00 -
P/NAPS 1.05 0.48 0.21 0.17 0.12 0.00 0.00 -100.00%

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