[UNICO] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 44.33%
YoY- 69.22%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 72,342 97,732 62,236 49,848 57,033 53,880 44,032 8.61%
PBT 18,859 29,528 15,669 17,865 12,797 16,369 13,898 5.21%
Tax -4,494 -7,588 -4,068 -4,891 -5,130 -2,729 -3,891 2.42%
NP 14,365 21,940 11,601 12,974 7,667 13,640 10,007 6.20%
-
NP to SH 14,365 21,940 11,601 12,974 7,667 13,640 10,007 6.20%
-
Tax Rate 23.83% 25.70% 25.96% 27.38% 40.09% 16.67% 28.00% -
Total Cost 57,977 75,792 50,635 36,874 49,366 40,240 34,025 9.28%
-
Net Worth 759,527 392,472 371,807 384,502 379,042 220,692 328,505 14.97%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 17,307 - 12,341 - - - 8,281 13.05%
Div Payout % 120.48% - 106.38% - - - 82.76% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 759,527 392,472 371,807 384,502 379,042 220,692 328,505 14.97%
NOSH 865,361 874,103 822,765 842,467 861,460 220,692 138,027 35.75%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.86% 22.45% 18.64% 26.03% 13.44% 25.32% 22.73% -
ROE 1.89% 5.59% 3.12% 3.37% 2.02% 6.18% 3.05% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.36 11.18 7.56 5.92 6.62 24.41 31.90 -19.98%
EPS 1.66 2.51 1.41 1.54 0.89 1.55 7.25 -21.76%
DPS 2.00 0.00 1.50 0.00 0.00 0.00 6.00 -16.71%
NAPS 0.8777 0.449 0.4519 0.4564 0.44 1.00 2.38 -15.30%
Adjusted Per Share Value based on latest NOSH - 842,467
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.53 11.52 7.34 5.88 6.72 6.35 5.19 8.62%
EPS 1.69 2.59 1.37 1.53 0.90 1.61 1.18 6.16%
DPS 2.04 0.00 1.45 0.00 0.00 0.00 0.98 12.98%
NAPS 0.8953 0.4626 0.4383 0.4532 0.4468 0.2601 0.3872 14.97%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.61 1.12 0.57 0.44 0.47 0.51 0.50 -
P/RPS 7.30 10.02 7.54 7.44 7.10 2.09 1.57 29.16%
P/EPS 36.75 44.62 40.43 28.57 52.81 8.25 6.90 32.11%
EY 2.72 2.24 2.47 3.50 1.89 12.12 14.50 -24.32%
DY 3.28 0.00 2.63 0.00 0.00 0.00 12.00 -19.42%
P/NAPS 0.69 2.49 1.26 0.96 1.07 0.51 0.21 21.90%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 25/02/08 13/02/07 24/02/06 04/02/05 18/02/04 27/01/03 -
Price 0.60 1.04 0.56 0.47 0.46 0.48 0.49 -
P/RPS 7.18 9.30 7.40 7.94 6.95 1.97 1.54 29.22%
P/EPS 36.14 41.43 39.72 30.52 51.69 7.77 6.76 32.19%
EY 2.77 2.41 2.52 3.28 1.93 12.88 14.80 -24.34%
DY 3.33 0.00 2.68 0.00 0.00 0.00 12.24 -19.48%
P/NAPS 0.68 2.32 1.24 1.03 1.05 0.48 0.21 21.61%

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