[UNICO] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 121.1%
YoY- 6.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 61,335 222,564 163,962 101,727 47,408 179,232 132,311 -40.18%
PBT 22,791 41,803 33,108 17,439 7,983 37,883 34,329 -23.95%
Tax -2,579 -10,209 -8,555 -4,487 -2,125 -8,440 -9,172 -57.17%
NP 20,212 31,594 24,553 12,952 5,858 29,443 25,157 -13.61%
-
NP to SH 20,212 31,594 24,553 12,952 5,858 29,443 25,157 -13.61%
-
Tax Rate 11.32% 24.42% 25.84% 25.73% 26.62% 22.28% 26.72% -
Total Cost 41,123 190,970 139,409 88,775 41,550 149,789 107,154 -47.28%
-
Net Worth 383,773 377,230 373,585 364,482 367,073 387,073 387,893 -0.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 32,996 12,400 - - 16,921 - -
Div Payout % - 104.44% 50.51% - - 57.47% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 383,773 377,230 373,585 364,482 367,073 387,073 387,893 -0.71%
NOSH 849,243 824,908 826,700 830,256 825,070 846,063 849,898 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.95% 14.20% 14.97% 12.73% 12.36% 16.43% 19.01% -
ROE 5.27% 8.38% 6.57% 3.55% 1.60% 7.61% 6.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.22 26.98 19.83 12.25 5.75 21.18 15.57 -40.17%
EPS 2.38 3.83 2.97 1.56 0.71 3.48 2.96 -13.56%
DPS 0.00 4.00 1.50 0.00 0.00 2.00 0.00 -
NAPS 0.4519 0.4573 0.4519 0.439 0.4449 0.4575 0.4564 -0.66%
Adjusted Per Share Value based on latest NOSH - 834,588
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.23 26.24 19.33 11.99 5.59 21.13 15.60 -40.19%
EPS 2.38 3.72 2.89 1.53 0.69 3.47 2.97 -13.76%
DPS 0.00 3.89 1.46 0.00 0.00 1.99 0.00 -
NAPS 0.4524 0.4447 0.4404 0.4296 0.4327 0.4563 0.4572 -0.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.55 0.57 0.50 0.50 0.49 0.44 -
P/RPS 8.86 2.04 2.87 4.08 8.70 2.31 2.83 114.45%
P/EPS 26.89 14.36 19.19 32.05 70.42 14.08 14.86 48.65%
EY 3.72 6.96 5.21 3.12 1.42 7.10 6.73 -32.72%
DY 0.00 7.27 2.63 0.00 0.00 4.08 0.00 -
P/NAPS 1.42 1.20 1.26 1.14 1.12 1.07 0.96 29.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 24/02/06 -
Price 0.62 0.58 0.56 0.55 0.51 0.50 0.47 -
P/RPS 8.58 2.15 2.82 4.49 8.88 2.36 3.02 100.97%
P/EPS 26.05 15.14 18.86 35.26 71.83 14.37 15.88 39.21%
EY 3.84 6.60 5.30 2.84 1.39 6.96 6.30 -28.17%
DY 0.00 6.90 2.68 0.00 0.00 4.00 0.00 -
P/NAPS 1.37 1.27 1.24 1.25 1.15 1.09 1.03 21.00%

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