[UNICO] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 315.66%
YoY- -67.25%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 145,754 135,264 194,095 207,854 199,986 209,092 290,789 -36.87%
PBT 7,926 1,908 52,693 60,042 50,636 58,536 103,156 -81.89%
Tax -2,140 -516 -27,224 -32,549 -32,970 -14,948 -27,405 -81.70%
NP 5,786 1,392 25,469 27,493 17,666 43,588 75,751 -81.96%
-
NP to SH 5,786 1,392 25,469 27,493 17,666 43,588 75,751 -81.96%
-
Tax Rate 27.00% 27.04% 51.67% 54.21% 65.11% 25.54% 26.57% -
Total Cost 139,968 133,872 168,626 180,361 182,320 165,504 215,038 -24.87%
-
Net Worth 706,232 739,500 733,852 724,719 814,694 838,896 831,096 -10.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 121,733 133,440 - - 38,957 -
Div Payout % - - 477.97% 485.36% - - 51.43% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 706,232 739,500 733,852 724,719 814,694 838,896 831,096 -10.27%
NOSH 850,882 870,000 863,355 862,761 857,572 864,841 865,725 -1.14%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.97% 1.03% 13.12% 13.23% 8.83% 20.85% 26.05% -
ROE 0.82% 0.19% 3.47% 3.79% 2.17% 5.20% 9.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.13 15.55 22.48 24.09 23.32 24.18 33.59 -36.14%
EPS 0.68 0.16 2.95 3.19 2.06 5.04 8.75 -81.76%
DPS 0.00 0.00 14.10 15.47 0.00 0.00 4.50 -
NAPS 0.83 0.85 0.85 0.84 0.95 0.97 0.96 -9.23%
Adjusted Per Share Value based on latest NOSH - 848,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.18 15.94 22.88 24.50 23.57 24.65 34.28 -36.87%
EPS 0.68 0.16 3.00 3.24 2.08 5.14 8.93 -82.00%
DPS 0.00 0.00 14.35 15.73 0.00 0.00 4.59 -
NAPS 0.8325 0.8717 0.8651 0.8543 0.9603 0.9889 0.9797 -10.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.14 1.06 1.09 1.07 1.29 1.21 1.26 -
P/RPS 6.66 6.82 4.85 4.44 5.53 5.00 3.75 46.60%
P/EPS 167.65 662.50 36.95 33.58 62.62 24.01 14.40 412.91%
EY 0.60 0.15 2.71 2.98 1.60 4.17 6.94 -80.41%
DY 0.00 0.00 12.94 14.45 0.00 0.00 3.57 -
P/NAPS 1.37 1.25 1.28 1.27 1.36 1.25 1.31 3.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 13/08/13 23/05/13 21/02/13 29/11/12 17/08/12 29/05/12 -
Price 1.16 1.05 1.07 1.12 1.08 1.26 1.22 -
P/RPS 6.77 6.75 4.76 4.65 4.63 5.21 3.63 51.45%
P/EPS 170.59 656.25 36.27 35.15 52.43 25.00 13.94 430.23%
EY 0.59 0.15 2.76 2.85 1.91 4.00 7.17 -81.05%
DY 0.00 0.00 13.18 13.81 0.00 0.00 3.69 -
P/NAPS 1.40 1.24 1.26 1.33 1.14 1.30 1.27 6.70%

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