[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -71.22%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 325,281 272,117 199,775 104,054 335,723 247,044 149,312 67.97%
PBT 76,387 66,611 47,752 29,312 102,214 75,698 46,170 39.84%
Tax -19,842 -16,611 -12,117 -7,228 -25,487 -16,125 -8,537 75.37%
NP 56,545 50,000 35,635 22,084 76,727 59,573 37,633 31.15%
-
NP to SH 56,545 50,000 35,635 22,084 76,727 59,573 37,633 31.15%
-
Tax Rate 25.98% 24.94% 25.37% 24.66% 24.93% 21.30% 18.49% -
Total Cost 268,736 222,117 164,140 81,970 258,996 187,471 111,679 79.47%
-
Net Worth 756,358 764,547 412,772 434,581 408,024 388,783 390,539 55.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 60,891 17,421 - - 56,416 34,635 34,446 46.14%
Div Payout % 107.69% 34.84% - - 73.53% 58.14% 91.53% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 756,358 764,547 412,772 434,581 408,024 388,783 390,539 55.31%
NOSH 869,877 871,080 873,406 876,349 867,952 865,886 861,167 0.67%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 17.38% 18.37% 17.84% 21.22% 22.85% 24.11% 25.20% -
ROE 7.48% 6.54% 8.63% 5.08% 18.80% 15.32% 9.64% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 37.39 31.24 22.87 11.87 38.68 28.53 17.34 66.82%
EPS 6.50 5.74 4.08 2.52 8.84 6.88 4.37 30.27%
DPS 7.00 2.00 0.00 0.00 6.50 4.00 4.00 45.17%
NAPS 0.8695 0.8777 0.4726 0.4959 0.4701 0.449 0.4535 54.27%
Adjusted Per Share Value based on latest NOSH - 876,349
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 38.34 32.08 23.55 12.27 39.57 29.12 17.60 67.96%
EPS 6.67 5.89 4.20 2.60 9.04 7.02 4.44 31.13%
DPS 7.18 2.05 0.00 0.00 6.65 4.08 4.06 46.18%
NAPS 0.8916 0.9012 0.4866 0.5123 0.481 0.4583 0.4604 55.30%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.60 0.61 0.85 1.00 1.02 1.12 0.69 -
P/RPS 1.60 1.95 3.72 8.42 2.64 3.93 3.98 -45.49%
P/EPS 9.23 10.63 20.83 39.68 11.54 16.28 15.79 -30.06%
EY 10.83 9.41 4.80 2.52 8.67 6.14 6.33 43.00%
DY 11.67 3.28 0.00 0.00 6.37 3.57 5.80 59.31%
P/NAPS 0.69 0.69 1.80 2.02 2.17 2.49 1.52 -40.90%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 20/02/09 24/11/08 26/08/08 26/05/08 25/02/08 23/11/07 -
Price 0.75 0.60 0.65 0.90 1.06 1.04 0.96 -
P/RPS 2.01 1.92 2.84 7.58 2.74 3.65 5.54 -49.09%
P/EPS 11.54 10.45 15.93 35.71 11.99 15.12 21.97 -34.87%
EY 8.67 9.57 6.28 2.80 8.34 6.62 4.55 53.63%
DY 9.33 3.33 0.00 0.00 6.13 3.85 4.17 70.98%
P/NAPS 0.86 0.68 1.38 1.81 2.25 2.32 2.12 -45.17%

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