[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -36.03%
YoY- 245.03%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 335,723 247,044 149,312 61,335 222,564 163,962 101,727 121.50%
PBT 102,214 75,698 46,170 22,791 41,803 33,108 17,439 224.73%
Tax -25,487 -16,125 -8,537 -2,579 -10,209 -8,555 -4,487 218.01%
NP 76,727 59,573 37,633 20,212 31,594 24,553 12,952 227.04%
-
NP to SH 76,727 59,573 37,633 20,212 31,594 24,553 12,952 227.04%
-
Tax Rate 24.93% 21.30% 18.49% 11.32% 24.42% 25.84% 25.73% -
Total Cost 258,996 187,471 111,679 41,123 190,970 139,409 88,775 104.04%
-
Net Worth 408,024 388,783 390,539 383,773 377,230 373,585 364,482 7.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 56,416 34,635 34,446 - 32,996 12,400 - -
Div Payout % 73.53% 58.14% 91.53% - 104.44% 50.51% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 408,024 388,783 390,539 383,773 377,230 373,585 364,482 7.80%
NOSH 867,952 865,886 861,167 849,243 824,908 826,700 830,256 3.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 22.85% 24.11% 25.20% 32.95% 14.20% 14.97% 12.73% -
ROE 18.80% 15.32% 9.64% 5.27% 8.38% 6.57% 3.55% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 38.68 28.53 17.34 7.22 26.98 19.83 12.25 115.07%
EPS 8.84 6.88 4.37 2.38 3.83 2.97 1.56 217.51%
DPS 6.50 4.00 4.00 0.00 4.00 1.50 0.00 -
NAPS 0.4701 0.449 0.4535 0.4519 0.4573 0.4519 0.439 4.66%
Adjusted Per Share Value based on latest NOSH - 849,243
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 39.57 29.12 17.60 7.23 26.24 19.33 11.99 121.50%
EPS 9.04 7.02 4.44 2.38 3.72 2.89 1.53 226.47%
DPS 6.65 4.08 4.06 0.00 3.89 1.46 0.00 -
NAPS 0.481 0.4583 0.4604 0.4524 0.4447 0.4404 0.4296 7.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.02 1.12 0.69 0.64 0.55 0.57 0.50 -
P/RPS 2.64 3.93 3.98 8.86 2.04 2.87 4.08 -25.16%
P/EPS 11.54 16.28 15.79 26.89 14.36 19.19 32.05 -49.35%
EY 8.67 6.14 6.33 3.72 6.96 5.21 3.12 97.53%
DY 6.37 3.57 5.80 0.00 7.27 2.63 0.00 -
P/NAPS 2.17 2.49 1.52 1.42 1.20 1.26 1.14 53.53%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 13/02/07 17/11/06 -
Price 1.06 1.04 0.96 0.62 0.58 0.56 0.55 -
P/RPS 2.74 3.65 5.54 8.58 2.15 2.82 4.49 -28.03%
P/EPS 11.99 15.12 21.97 26.05 15.14 18.86 35.26 -51.24%
EY 8.34 6.62 4.55 3.84 6.60 5.30 2.84 104.93%
DY 6.13 3.85 4.17 0.00 6.90 2.68 0.00 -
P/NAPS 2.25 2.32 2.12 1.37 1.27 1.24 1.25 47.91%

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