[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -91.67%
YoY- -78.68%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 239,184 181,267 109,982 56,717 325,281 272,117 199,775 12.76%
PBT 51,897 38,606 18,400 6,030 76,387 66,611 47,752 5.71%
Tax -12,688 -9,924 -4,360 -1,322 -19,842 -16,611 -12,117 3.12%
NP 39,209 28,682 14,040 4,708 56,545 50,000 35,635 6.58%
-
NP to SH 39,209 28,682 14,040 4,708 56,545 50,000 35,635 6.58%
-
Tax Rate 24.45% 25.71% 23.70% 21.92% 25.98% 24.94% 25.37% -
Total Cost 199,975 152,585 95,942 52,009 268,736 222,117 164,140 14.08%
-
Net Worth 782,333 763,048 750,889 762,608 756,358 764,547 412,772 53.21%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 34,566 17,288 - - 60,891 17,421 - -
Div Payout % 88.16% 60.28% - - 107.69% 34.84% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 782,333 763,048 750,889 762,608 756,358 764,547 412,772 53.21%
NOSH 864,170 864,447 867,378 871,851 869,877 871,080 873,406 -0.70%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.39% 15.82% 12.77% 8.30% 17.38% 18.37% 17.84% -
ROE 5.01% 3.76% 1.87% 0.62% 7.48% 6.54% 8.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.68 20.97 12.68 6.51 37.39 31.24 22.87 13.58%
EPS 4.53 3.32 1.62 0.54 6.50 5.74 4.08 7.23%
DPS 4.00 2.00 0.00 0.00 7.00 2.00 0.00 -
NAPS 0.9053 0.8827 0.8657 0.8747 0.8695 0.8777 0.4726 54.30%
Adjusted Per Share Value based on latest NOSH - 871,851
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.19 21.37 12.96 6.69 38.34 32.08 23.55 12.75%
EPS 4.62 3.38 1.66 0.55 6.67 5.89 4.20 6.56%
DPS 4.07 2.04 0.00 0.00 7.18 2.05 0.00 -
NAPS 0.9222 0.8995 0.8851 0.8989 0.8916 0.9012 0.4866 53.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.93 0.80 0.80 0.70 0.60 0.61 0.85 -
P/RPS 3.36 3.82 6.31 10.76 1.60 1.95 3.72 -6.56%
P/EPS 20.50 24.11 49.42 129.63 9.23 10.63 20.83 -1.05%
EY 4.88 4.15 2.02 0.77 10.83 9.41 4.80 1.10%
DY 4.30 2.50 0.00 0.00 11.67 3.28 0.00 -
P/NAPS 1.03 0.91 0.92 0.80 0.69 0.69 1.80 -31.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 24/02/10 20/11/09 25/08/09 26/05/09 20/02/09 24/11/08 -
Price 0.94 0.79 0.80 0.80 0.75 0.60 0.65 -
P/RPS 3.40 3.77 6.31 12.30 2.01 1.92 2.84 12.75%
P/EPS 20.72 23.81 49.42 148.15 11.54 10.45 15.93 19.17%
EY 4.83 4.20 2.02 0.68 8.67 9.57 6.28 -16.06%
DY 4.26 2.53 0.00 0.00 9.33 3.33 0.00 -
P/NAPS 1.04 0.89 0.92 0.91 0.86 0.68 1.38 -17.20%

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