[UNICO] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 26.59%
YoY- 312.82%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 189,743 182,653 159,154 111,586 78,150 69,567 22.20%
PBT 38,466 46,193 43,351 25,965 9,734 9,885 31.20%
Tax -12,715 -10,989 -13,067 -8,288 -4,302 -1,181 60.80%
NP 25,751 35,204 30,284 17,677 5,432 8,704 24.21%
-
NP to SH 25,751 35,204 30,284 17,677 4,282 7,974 26.40%
-
Tax Rate 33.06% 23.79% 30.14% 31.92% 44.20% 11.95% -
Total Cost 163,992 147,449 128,870 93,909 72,718 60,863 21.91%
-
Net Worth 371,310 217,100 328,864 275,752 306,354 277,187 6.01%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 47,638 7,728 21,512 8,281 13,446 - -
Div Payout % 184.99% 21.95% 71.03% 46.85% 314.01% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 371,310 217,100 328,864 275,752 306,354 277,187 6.01%
NOSH 863,513 220,800 220,714 137,876 137,378 138,593 44.15%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.57% 19.27% 19.03% 15.84% 6.95% 12.51% -
ROE 6.94% 16.22% 9.21% 6.41% 1.40% 2.88% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.97 84.13 72.11 80.93 56.89 50.19 -15.22%
EPS 2.98 16.22 13.72 12.82 3.12 5.75 -12.31%
DPS 5.50 3.50 9.75 6.00 9.79 0.00 -
NAPS 0.43 1.00 1.49 2.00 2.23 2.00 -26.45%
Adjusted Per Share Value based on latest NOSH - 137,876
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.37 21.53 18.76 13.15 9.21 8.20 22.21%
EPS 3.04 4.15 3.57 2.08 0.50 0.94 26.44%
DPS 5.62 0.91 2.54 0.98 1.58 0.00 -
NAPS 0.4377 0.2559 0.3877 0.3251 0.3611 0.3267 6.02%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 1.80 0.34 0.37 0.32 0.35 -
P/RPS 2.14 2.14 0.47 0.46 0.56 0.70 25.02%
P/EPS 15.76 11.10 2.48 2.89 10.27 6.08 20.97%
EY 6.34 9.01 40.36 34.65 9.74 16.44 -17.34%
DY 11.70 1.94 28.67 16.22 30.59 0.00 -
P/NAPS 1.09 1.80 0.23 0.19 0.14 0.18 43.33%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/05 18/08/04 31/07/03 05/08/02 20/09/01 - -
Price 0.45 0.46 0.35 0.41 0.35 0.00 -
P/RPS 2.05 0.55 0.49 0.51 0.62 0.00 -
P/EPS 15.09 2.84 2.55 3.20 11.23 0.00 -
EY 6.63 35.25 39.20 31.27 8.91 0.00 -
DY 12.22 7.61 27.85 14.63 27.96 0.00 -
P/NAPS 1.05 0.46 0.23 0.21 0.16 0.00 -

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