[UNICO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 104.29%
YoY- -42.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 106,412 49,778 239,184 181,267 109,982 56,717 325,281 -52.49%
PBT 26,979 9,976 51,897 38,606 18,400 6,030 76,387 -50.00%
Tax -6,513 -2,492 -12,688 -9,924 -4,360 -1,322 -19,842 -52.38%
NP 20,466 7,484 39,209 28,682 14,040 4,708 56,545 -49.18%
-
NP to SH 20,466 7,484 39,209 28,682 14,040 4,708 56,545 -49.18%
-
Tax Rate 24.14% 24.98% 24.45% 25.71% 23.70% 21.92% 25.98% -
Total Cost 85,946 42,294 199,975 152,585 95,942 52,009 268,736 -53.20%
-
Net Worth 781,138 0 782,333 763,048 750,889 762,608 756,358 2.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 34,566 17,288 - - 60,891 -
Div Payout % - - 88.16% 60.28% - - 107.69% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 781,138 0 782,333 763,048 750,889 762,608 756,358 2.17%
NOSH 863,900 861,956 864,170 864,447 867,378 871,851 869,877 -0.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.23% 15.03% 16.39% 15.82% 12.77% 8.30% 17.38% -
ROE 2.62% 0.00% 5.01% 3.76% 1.87% 0.62% 7.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.32 5.78 27.68 20.97 12.68 6.51 37.39 -52.26%
EPS 2.37 0.87 4.53 3.32 1.62 0.54 6.50 -48.93%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 7.00 -
NAPS 0.9042 0.00 0.9053 0.8827 0.8657 0.8747 0.8695 2.64%
Adjusted Per Share Value based on latest NOSH - 866,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.54 5.87 28.19 21.37 12.96 6.69 38.34 -52.49%
EPS 2.41 0.88 4.62 3.38 1.66 0.55 6.67 -49.23%
DPS 0.00 0.00 4.07 2.04 0.00 0.00 7.18 -
NAPS 0.9208 0.00 0.9222 0.8995 0.8851 0.8989 0.8916 2.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.09 1.00 0.93 0.80 0.80 0.70 0.60 -
P/RPS 8.85 17.32 3.36 3.82 6.31 10.76 1.60 212.43%
P/EPS 46.01 115.17 20.50 24.11 49.42 129.63 9.23 191.52%
EY 2.17 0.87 4.88 4.15 2.02 0.77 10.83 -65.72%
DY 0.00 0.00 4.30 2.50 0.00 0.00 11.67 -
P/NAPS 1.21 0.00 1.03 0.91 0.92 0.80 0.69 45.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 31/05/10 24/02/10 20/11/09 25/08/09 26/05/09 -
Price 1.07 0.97 0.94 0.79 0.80 0.80 0.75 -
P/RPS 8.69 16.80 3.40 3.77 6.31 12.30 2.01 165.15%
P/EPS 45.17 111.72 20.72 23.81 49.42 148.15 11.54 148.16%
EY 2.21 0.90 4.83 4.20 2.02 0.68 8.67 -59.76%
DY 0.00 0.00 4.26 2.53 0.00 0.00 9.33 -
P/NAPS 1.18 0.00 1.04 0.89 0.92 0.91 0.86 23.45%

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