[UNICO] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -6.46%
YoY- -16.07%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 219,964 226,868 325,281 362,822 399,550 416,216 335,723 -24.54%
PBT 36,800 24,120 76,387 88,814 95,504 117,248 102,214 -49.35%
Tax -8,720 -5,288 -19,842 -22,148 -24,234 -28,912 -25,487 -51.05%
NP 28,080 18,832 56,545 66,666 71,270 88,336 76,727 -48.80%
-
NP to SH 28,080 18,832 56,545 66,666 71,270 88,336 76,727 -48.80%
-
Tax Rate 23.70% 21.92% 25.98% 24.94% 25.37% 24.66% 24.93% -
Total Cost 191,884 208,036 268,736 296,156 328,280 327,880 258,996 -18.10%
-
Net Worth 750,889 762,608 756,358 764,547 412,772 434,581 408,024 50.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 60,891 23,228 - - 56,416 -
Div Payout % - - 107.69% 34.84% - - 73.53% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 750,889 762,608 756,358 764,547 412,772 434,581 408,024 50.11%
NOSH 867,378 871,851 869,877 871,080 873,406 876,349 867,952 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.77% 8.30% 17.38% 18.37% 17.84% 21.22% 22.85% -
ROE 3.74% 2.47% 7.48% 8.72% 17.27% 20.33% 18.80% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.36 26.02 37.39 41.65 45.75 47.49 38.68 -24.51%
EPS 3.24 2.16 6.50 7.65 8.16 10.08 8.84 -48.75%
DPS 0.00 0.00 7.00 2.67 0.00 0.00 6.50 -
NAPS 0.8657 0.8747 0.8695 0.8777 0.4726 0.4959 0.4701 50.18%
Adjusted Per Share Value based on latest NOSH - 865,361
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.93 26.74 38.34 42.77 47.10 49.06 39.57 -24.53%
EPS 3.31 2.22 6.67 7.86 8.40 10.41 9.04 -48.78%
DPS 0.00 0.00 7.18 2.74 0.00 0.00 6.65 -
NAPS 0.8851 0.8989 0.8916 0.9012 0.4866 0.5123 0.481 50.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.70 0.60 0.61 0.85 1.00 1.02 -
P/RPS 3.15 2.69 1.60 1.46 1.86 2.11 2.64 12.48%
P/EPS 24.71 32.41 9.23 7.97 10.42 9.92 11.54 66.05%
EY 4.05 3.09 10.83 12.55 9.60 10.08 8.67 -39.76%
DY 0.00 0.00 11.67 4.37 0.00 0.00 6.37 -
P/NAPS 0.92 0.80 0.69 0.69 1.80 2.02 2.17 -43.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 25/08/09 26/05/09 20/02/09 24/11/08 26/08/08 26/05/08 -
Price 0.80 0.80 0.75 0.60 0.65 0.90 1.06 -
P/RPS 3.15 3.07 2.01 1.44 1.42 1.89 2.74 9.73%
P/EPS 24.71 37.04 11.54 7.84 7.97 8.93 11.99 61.87%
EY 4.05 2.70 8.67 12.76 12.55 11.20 8.34 -38.19%
DY 0.00 0.00 9.33 4.44 0.00 0.00 6.13 -
P/NAPS 0.92 0.91 0.86 0.68 1.38 1.81 2.25 -44.88%

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