[UNICO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 133.44%
YoY- -65.53%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 72,877 33,816 194,095 155,891 99,993 52,273 290,789 -60.21%
PBT 3,963 477 52,693 45,032 25,318 14,634 103,156 -88.59%
Tax -1,070 -129 -27,224 -24,412 -16,485 -3,737 -27,405 -88.46%
NP 2,893 348 25,469 20,620 8,833 10,897 75,751 -88.63%
-
NP to SH 2,893 348 25,469 20,620 8,833 10,897 75,751 -88.63%
-
Tax Rate 27.00% 27.04% 51.67% 54.21% 65.11% 25.54% 26.57% -
Total Cost 69,984 33,468 168,626 135,271 91,160 41,376 215,038 -52.65%
-
Net Worth 706,232 739,500 733,852 724,719 814,694 838,896 831,096 -10.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 121,733 100,080 - - 38,957 -
Div Payout % - - 477.97% 485.36% - - 51.43% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 706,232 739,500 733,852 724,719 814,694 838,896 831,096 -10.27%
NOSH 850,882 870,000 863,355 862,761 857,572 864,841 865,725 -1.14%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.97% 1.03% 13.12% 13.23% 8.83% 20.85% 26.05% -
ROE 0.41% 0.05% 3.47% 2.85% 1.08% 1.30% 9.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.56 3.89 22.48 18.07 11.66 6.04 33.59 -59.77%
EPS 0.34 0.04 2.95 2.39 1.03 1.26 8.75 -88.50%
DPS 0.00 0.00 14.10 11.60 0.00 0.00 4.50 -
NAPS 0.83 0.85 0.85 0.84 0.95 0.97 0.96 -9.23%
Adjusted Per Share Value based on latest NOSH - 866,691
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.59 3.99 22.88 18.38 11.79 6.16 34.28 -60.21%
EPS 0.34 0.04 3.00 2.43 1.04 1.28 8.93 -88.65%
DPS 0.00 0.00 14.35 11.80 0.00 0.00 4.59 -
NAPS 0.8325 0.8717 0.8651 0.8543 0.9603 0.9889 0.9797 -10.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.14 1.06 1.09 1.07 1.29 1.21 1.26 -
P/RPS 13.31 27.27 4.85 5.92 11.06 20.02 3.75 132.50%
P/EPS 335.29 2,650.00 36.95 44.77 125.24 96.03 14.40 713.84%
EY 0.30 0.04 2.71 2.23 0.80 1.04 6.94 -87.65%
DY 0.00 0.00 12.94 10.84 0.00 0.00 3.57 -
P/NAPS 1.37 1.25 1.28 1.27 1.36 1.25 1.31 3.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 13/08/13 23/05/13 21/02/13 29/11/12 17/08/12 29/05/12 -
Price 1.16 1.05 1.07 1.12 1.08 1.26 1.22 -
P/RPS 13.54 27.01 4.76 6.20 9.26 20.85 3.63 140.32%
P/EPS 341.18 2,625.00 36.27 46.86 104.85 100.00 13.94 741.33%
EY 0.29 0.04 2.76 2.13 0.95 1.00 7.17 -88.19%
DY 0.00 0.00 13.18 10.36 0.00 0.00 3.69 -
P/NAPS 1.40 1.24 1.26 1.33 1.14 1.30 1.27 6.70%

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