[UNICO] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 10.74%
YoY- 44.32%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 198,444 185,269 183,624 168,309 129,883 76,401 91,177 13.83%
PBT 38,859 32,615 49,183 47,491 33,625 9,236 13,591 19.12%
Tax -8,647 -11,031 -11,899 -13,956 -10,388 -4,003 -2,423 23.60%
NP 30,212 21,584 37,284 33,535 23,237 5,233 11,168 18.03%
-
NP to SH 30,212 21,584 37,284 33,535 23,237 4,083 10,438 19.36%
-
Tax Rate 22.25% 33.82% 24.19% 29.39% 30.89% 43.34% 17.83% -
Total Cost 168,232 163,685 146,340 134,774 106,646 71,168 80,009 13.18%
-
Net Worth 366,384 368,120 372,176 220,981 276,014 310,746 316,935 2.44%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 16,484 47,449 21,724 16,546 16,562 13,446 2,670 35.42%
Div Payout % 54.56% 219.84% 58.27% 49.34% 71.27% 329.32% 25.59% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 366,384 368,120 372,176 220,981 276,014 310,746 316,935 2.44%
NOSH 834,588 856,095 865,526 220,981 138,007 138,109 138,400 34.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.22% 11.65% 20.30% 19.92% 17.89% 6.85% 12.25% -
ROE 8.25% 5.86% 10.02% 15.18% 8.42% 1.31% 3.29% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.78 21.64 21.22 76.16 94.11 55.32 65.88 -15.61%
EPS 3.62 2.52 4.31 15.18 16.84 2.96 7.54 -11.50%
DPS 2.00 5.50 2.51 7.49 12.00 9.74 1.93 0.59%
NAPS 0.439 0.43 0.43 1.00 2.00 2.25 2.29 -24.05%
Adjusted Per Share Value based on latest NOSH - 220,981
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.39 21.84 21.65 19.84 15.31 9.01 10.75 13.82%
EPS 3.56 2.54 4.39 3.95 2.74 0.48 1.23 19.36%
DPS 1.94 5.59 2.56 1.95 1.95 1.58 0.31 35.73%
NAPS 0.4319 0.4339 0.4387 0.2605 0.3254 0.3663 0.3736 2.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.50 0.48 0.46 0.36 0.43 0.35 0.31 -
P/RPS 2.10 2.22 2.17 0.47 0.46 0.63 0.47 28.32%
P/EPS 13.81 19.04 10.68 2.37 2.55 11.84 4.11 22.37%
EY 7.24 5.25 9.36 42.15 39.16 8.45 24.33 -18.28%
DY 4.00 11.46 5.46 20.80 27.91 27.82 6.22 -7.09%
P/NAPS 1.14 1.12 1.07 0.36 0.22 0.16 0.14 41.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 23/11/05 29/11/04 05/11/03 31/10/02 08/11/01 16/11/00 -
Price 0.55 0.46 0.47 0.45 0.43 0.34 0.31 -
P/RPS 2.31 2.13 2.22 0.59 0.46 0.61 0.47 30.37%
P/EPS 15.19 18.25 10.91 2.97 2.55 11.50 4.11 24.33%
EY 6.58 5.48 9.17 33.72 39.16 8.70 24.33 -19.57%
DY 3.64 11.96 5.34 16.64 27.91 28.63 6.22 -8.53%
P/NAPS 1.25 1.07 1.09 0.45 0.22 0.15 0.14 44.00%

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