[UNICO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 94.3%
YoY- 38.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 156,555 78,351 246,899 181,516 106,412 49,778 239,184 -24.59%
PBT 55,422 30,610 74,964 52,778 26,979 9,976 51,897 4.47%
Tax -13,768 -7,865 -21,975 -13,012 -6,513 -2,492 -12,688 5.59%
NP 41,654 22,745 52,989 39,766 20,466 7,484 39,209 4.11%
-
NP to SH 41,654 22,745 52,989 39,766 20,466 7,484 39,209 4.11%
-
Tax Rate 24.84% 25.69% 29.31% 24.65% 24.14% 24.98% 24.45% -
Total Cost 114,901 55,606 193,910 141,750 85,946 42,294 199,975 -30.86%
-
Net Worth 812,339 821,587 795,792 801,140 781,138 0 782,333 2.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 38,924 17,292 - - 34,566 -
Div Payout % - - 73.46% 43.48% - - 88.16% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 812,339 821,587 795,792 801,140 781,138 0 782,333 2.53%
NOSH 864,190 864,828 864,991 864,602 863,900 861,956 864,170 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.61% 29.03% 21.46% 21.91% 19.23% 15.03% 16.39% -
ROE 5.13% 2.77% 6.66% 4.96% 2.62% 0.00% 5.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.12 9.06 28.54 20.99 12.32 5.78 27.68 -24.58%
EPS 4.82 2.63 6.13 4.60 2.37 0.87 4.53 4.21%
DPS 0.00 0.00 4.50 2.00 0.00 0.00 4.00 -
NAPS 0.94 0.95 0.92 0.9266 0.9042 0.00 0.9053 2.53%
Adjusted Per Share Value based on latest NOSH - 865,357
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.45 9.24 29.10 21.40 12.54 5.87 28.19 -24.59%
EPS 4.91 2.68 6.25 4.69 2.41 0.88 4.62 4.13%
DPS 0.00 0.00 4.59 2.04 0.00 0.00 4.07 -
NAPS 0.9576 0.9685 0.9381 0.9444 0.9208 0.00 0.9222 2.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.04 1.01 1.05 1.13 1.09 1.00 0.93 -
P/RPS 5.74 11.15 3.68 5.38 8.85 17.32 3.36 42.85%
P/EPS 21.58 38.40 17.14 24.57 46.01 115.17 20.50 3.47%
EY 4.63 2.60 5.83 4.07 2.17 0.87 4.88 -3.44%
DY 0.00 0.00 4.29 1.77 0.00 0.00 4.30 -
P/NAPS 1.11 1.06 1.14 1.22 1.21 0.00 1.03 5.10%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 -
Price 1.15 1.00 1.01 1.08 1.07 0.97 0.94 -
P/RPS 6.35 11.04 3.54 5.14 8.69 16.80 3.40 51.59%
P/EPS 23.86 38.02 16.49 23.48 45.17 111.72 20.72 9.85%
EY 4.19 2.63 6.07 4.26 2.21 0.90 4.83 -9.03%
DY 0.00 0.00 4.46 1.85 0.00 0.00 4.26 -
P/NAPS 1.22 1.05 1.10 1.17 1.18 0.00 1.04 11.21%

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