[UNICO] YoY TTM 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- -16.18%
YoY- -42.11%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 386,185 270,150 198,444 185,269 183,624 168,309 129,883 19.89%
PBT 103,796 70,534 38,859 32,615 49,183 47,491 33,625 20.64%
Tax -29,067 -14,259 -8,647 -11,031 -11,899 -13,956 -10,388 18.68%
NP 74,729 56,275 30,212 21,584 37,284 33,535 23,237 21.47%
-
NP to SH 74,729 56,275 30,212 21,584 37,284 33,535 23,237 21.47%
-
Tax Rate 28.00% 20.22% 22.25% 33.82% 24.19% 29.39% 30.89% -
Total Cost 311,456 213,875 168,232 163,685 146,340 134,774 106,646 19.53%
-
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 - 67,826 16,484 47,449 21,724 16,546 16,562 -
Div Payout % - 120.53% 54.56% 219.84% 58.27% 49.34% 71.27% -
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 19.35% 20.83% 15.22% 11.65% 20.30% 19.92% 17.89% -
ROE 18.09% 14.17% 8.25% 5.86% 10.02% 15.18% 8.42% -
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 44.17 30.86 23.78 21.64 21.22 76.16 94.11 -11.83%
EPS 8.55 6.43 3.62 2.52 4.31 15.18 16.84 -10.67%
DPS 0.00 7.75 2.00 5.50 2.51 7.49 12.00 -
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 45.52 31.84 23.39 21.84 21.65 19.84 15.31 19.89%
EPS 8.81 6.63 3.56 2.54 4.39 3.95 2.74 21.46%
DPS 0.00 8.00 1.94 5.59 2.56 1.95 1.95 -
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 1.92 2.24 2.10 2.22 2.17 0.47 0.46 26.86%
P/EPS 9.94 10.73 13.81 19.04 10.68 2.37 2.55 25.42%
EY 10.06 9.32 7.24 5.25 9.36 42.15 39.16 -20.25%
DY 0.00 11.23 4.00 11.46 5.46 20.80 27.91 -
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 1.47 3.11 2.31 2.13 2.22 0.59 0.46 21.34%
P/EPS 7.60 14.93 15.19 18.25 10.91 2.97 2.55 19.94%
EY 13.15 6.70 6.58 5.48 9.17 33.72 39.16 -16.61%
DY 0.00 8.07 3.64 11.96 5.34 16.64 27.91 -
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