[UNICO] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 29.54%
YoY- 38.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 313,110 313,404 246,899 242,021 212,824 199,112 239,184 19.64%
PBT 110,844 122,440 74,964 70,370 53,958 39,904 51,897 65.77%
Tax -27,536 -31,460 -21,975 -17,349 -13,026 -9,968 -12,688 67.54%
NP 83,308 90,980 52,989 53,021 40,932 29,936 39,209 65.19%
-
NP to SH 83,308 90,980 52,989 53,021 40,932 29,936 39,209 65.19%
-
Tax Rate 24.84% 25.69% 29.31% 24.65% 24.14% 24.98% 24.45% -
Total Cost 229,802 222,424 193,910 189,000 171,892 169,176 199,975 9.70%
-
Net Worth 812,339 821,587 795,792 801,140 781,138 0 782,333 2.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 38,924 23,056 - - 34,566 -
Div Payout % - - 73.46% 43.48% - - 88.16% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 812,339 821,587 795,792 801,140 781,138 0 782,333 2.53%
NOSH 864,190 864,828 864,991 864,602 863,900 861,956 864,170 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.61% 29.03% 21.46% 21.91% 19.23% 15.03% 16.39% -
ROE 10.26% 11.07% 6.66% 6.62% 5.24% 0.00% 5.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.23 36.24 28.54 27.99 24.64 23.10 27.68 19.63%
EPS 9.64 10.52 6.13 6.13 4.74 3.48 4.53 65.36%
DPS 0.00 0.00 4.50 2.67 0.00 0.00 4.00 -
NAPS 0.94 0.95 0.92 0.9266 0.9042 0.00 0.9053 2.53%
Adjusted Per Share Value based on latest NOSH - 865,357
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.91 36.94 29.10 28.53 25.09 23.47 28.19 19.66%
EPS 9.82 10.72 6.25 6.25 4.82 3.53 4.62 65.23%
DPS 0.00 0.00 4.59 2.72 0.00 0.00 4.07 -
NAPS 0.9576 0.9685 0.9381 0.9444 0.9208 0.00 0.9222 2.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.04 1.01 1.05 1.13 1.09 1.00 0.93 -
P/RPS 2.87 2.79 3.68 4.04 4.42 4.33 3.36 -9.96%
P/EPS 10.79 9.60 17.14 18.43 23.01 28.79 20.50 -34.78%
EY 9.27 10.42 5.83 5.43 4.35 3.47 4.88 53.32%
DY 0.00 0.00 4.29 2.36 0.00 0.00 4.30 -
P/NAPS 1.11 1.06 1.14 1.22 1.21 0.00 1.03 5.10%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 -
Price 1.15 1.00 1.01 1.08 1.07 0.97 0.94 -
P/RPS 3.17 2.76 3.54 3.86 4.34 4.20 3.40 -4.55%
P/EPS 11.93 9.51 16.49 17.61 22.58 27.93 20.72 -30.76%
EY 8.38 10.52 6.07 5.68 4.43 3.58 4.83 44.33%
DY 0.00 0.00 4.46 2.47 0.00 0.00 4.26 -
P/NAPS 1.22 1.05 1.10 1.17 1.18 0.00 1.04 11.21%

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