[UNICO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 86.19%
YoY- 190.56%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 104,054 335,723 247,044 149,312 61,335 222,564 163,962 -26.17%
PBT 29,312 102,214 75,698 46,170 22,791 41,803 33,108 -7.80%
Tax -7,228 -25,487 -16,125 -8,537 -2,579 -10,209 -8,555 -10.63%
NP 22,084 76,727 59,573 37,633 20,212 31,594 24,553 -6.82%
-
NP to SH 22,084 76,727 59,573 37,633 20,212 31,594 24,553 -6.82%
-
Tax Rate 24.66% 24.93% 21.30% 18.49% 11.32% 24.42% 25.84% -
Total Cost 81,970 258,996 187,471 111,679 41,123 190,970 139,409 -29.83%
-
Net Worth 434,581 408,024 388,783 390,539 383,773 377,230 373,585 10.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 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
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 434,581 408,024 388,783 390,539 383,773 377,230 373,585 10.61%
NOSH 876,349 867,952 865,886 861,167 849,243 824,908 826,700 3.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.22% 22.85% 24.11% 25.20% 32.95% 14.20% 14.97% -
ROE 5.08% 18.80% 15.32% 9.64% 5.27% 8.38% 6.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.87 38.68 28.53 17.34 7.22 26.98 19.83 -28.99%
EPS 2.52 8.84 6.88 4.37 2.38 3.83 2.97 -10.38%
DPS 0.00 6.50 4.00 4.00 0.00 4.00 1.50 -
NAPS 0.4959 0.4701 0.449 0.4535 0.4519 0.4573 0.4519 6.39%
Adjusted Per Share Value based on latest NOSH - 875,427
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.27 39.57 29.12 17.60 7.23 26.24 19.33 -26.16%
EPS 2.60 9.04 7.02 4.44 2.38 3.72 2.89 -6.81%
DPS 0.00 6.65 4.08 4.06 0.00 3.89 1.46 -
NAPS 0.5123 0.481 0.4583 0.4604 0.4524 0.4447 0.4404 10.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.02 1.12 0.69 0.64 0.55 0.57 -
P/RPS 8.42 2.64 3.93 3.98 8.86 2.04 2.87 105.07%
P/EPS 39.68 11.54 16.28 15.79 26.89 14.36 19.19 62.37%
EY 2.52 8.67 6.14 6.33 3.72 6.96 5.21 -38.40%
DY 0.00 6.37 3.57 5.80 0.00 7.27 2.63 -
P/NAPS 2.02 2.17 2.49 1.52 1.42 1.20 1.26 37.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 13/02/07 -
Price 0.90 1.06 1.04 0.96 0.62 0.58 0.56 -
P/RPS 7.58 2.74 3.65 5.54 8.58 2.15 2.82 93.43%
P/EPS 35.71 11.99 15.12 21.97 26.05 15.14 18.86 53.10%
EY 2.80 8.34 6.62 4.55 3.84 6.60 5.30 -34.67%
DY 0.00 6.13 3.85 4.17 0.00 6.90 2.68 -
P/NAPS 1.81 2.25 2.32 2.12 1.37 1.27 1.24 28.70%

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