[UNICO] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 49.11%
YoY- -60.6%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 199,112 239,184 241,689 219,964 226,868 325,281 362,822 -33.04%
PBT 39,904 51,897 51,474 36,800 24,120 76,387 88,814 -41.42%
Tax -9,968 -12,688 -13,232 -8,720 -5,288 -19,842 -22,148 -41.35%
NP 29,936 39,209 38,242 28,080 18,832 56,545 66,666 -41.44%
-
NP to SH 29,936 39,209 38,242 28,080 18,832 56,545 66,666 -41.44%
-
Tax Rate 24.98% 24.45% 25.71% 23.70% 21.92% 25.98% 24.94% -
Total Cost 169,176 199,975 203,446 191,884 208,036 268,736 296,156 -31.22%
-
Net Worth 0 782,333 763,048 750,889 762,608 756,358 764,547 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 34,566 23,051 - - 60,891 23,228 -
Div Payout % - 88.16% 60.28% - - 107.69% 34.84% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 0 782,333 763,048 750,889 762,608 756,358 764,547 -
NOSH 861,956 864,170 864,447 867,378 871,851 869,877 871,080 -0.70%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.03% 16.39% 15.82% 12.77% 8.30% 17.38% 18.37% -
ROE 0.00% 5.01% 5.01% 3.74% 2.47% 7.48% 8.72% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.10 27.68 27.96 25.36 26.02 37.39 41.65 -32.56%
EPS 3.48 4.53 4.43 3.24 2.16 6.50 7.65 -40.93%
DPS 0.00 4.00 2.67 0.00 0.00 7.00 2.67 -
NAPS 0.00 0.9053 0.8827 0.8657 0.8747 0.8695 0.8777 -
Adjusted Per Share Value based on latest NOSH - 865,181
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.47 28.19 28.49 25.93 26.74 38.34 42.77 -33.04%
EPS 3.53 4.62 4.51 3.31 2.22 6.67 7.86 -41.44%
DPS 0.00 4.07 2.72 0.00 0.00 7.18 2.74 -
NAPS 0.00 0.9222 0.8995 0.8851 0.8989 0.8916 0.9012 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 0.93 0.80 0.80 0.70 0.60 0.61 -
P/RPS 4.33 3.36 2.86 3.15 2.69 1.60 1.46 106.83%
P/EPS 28.79 20.50 18.08 24.71 32.41 9.23 7.97 135.98%
EY 3.47 4.88 5.53 4.05 3.09 10.83 12.55 -57.65%
DY 0.00 4.30 3.33 0.00 0.00 11.67 4.37 -
P/NAPS 0.00 1.03 0.91 0.92 0.80 0.69 0.69 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 24/02/10 20/11/09 25/08/09 26/05/09 20/02/09 -
Price 0.97 0.94 0.79 0.80 0.80 0.75 0.60 -
P/RPS 4.20 3.40 2.83 3.15 3.07 2.01 1.44 104.53%
P/EPS 27.93 20.72 17.86 24.71 37.04 11.54 7.84 133.80%
EY 3.58 4.83 5.60 4.05 2.70 8.67 12.76 -57.24%
DY 0.00 4.26 3.38 0.00 0.00 9.33 4.44 -
P/NAPS 0.00 1.04 0.89 0.92 0.91 0.86 0.68 -

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