[UNICO] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 28.74%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 53,164 72,342 95,720 104,054 88,679 97,732 87,977 -28.50%
PBT 9,776 18,859 18,440 29,312 26,516 29,528 23,379 -44.05%
Tax -3,231 -4,494 -4,889 -7,228 -9,362 -7,588 -5,958 -33.47%
NP 6,545 14,365 13,551 22,084 17,154 21,940 17,421 -47.90%
-
NP to SH 6,545 14,365 13,551 22,084 17,154 21,940 17,421 -47.90%
-
Tax Rate 33.05% 23.83% 26.51% 24.66% 35.31% 25.70% 25.48% -
Total Cost 46,619 57,977 82,169 81,970 71,525 75,792 70,556 -24.11%
-
Net Worth 748,834 759,527 413,174 434,581 411,433 392,472 397,006 52.60%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 17,307 - - - - 35,017 -
Div Payout % - 120.48% - - - - 201.01% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 748,834 759,527 413,174 434,581 411,433 392,472 397,006 52.60%
NOSH 861,025 865,361 874,258 876,349 875,204 874,103 875,427 -1.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.31% 19.86% 14.16% 21.22% 19.34% 22.45% 19.80% -
ROE 0.87% 1.89% 3.28% 5.08% 4.17% 5.59% 4.39% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.17 8.36 10.95 11.87 10.13 11.18 10.05 -27.74%
EPS 0.76 1.66 1.55 2.52 1.96 2.51 1.99 -47.33%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.8697 0.8777 0.4726 0.4959 0.4701 0.449 0.4535 54.29%
Adjusted Per Share Value based on latest NOSH - 876,349
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.27 8.53 11.28 12.27 10.45 11.52 10.37 -28.47%
EPS 0.77 1.69 1.60 2.60 2.02 2.59 2.05 -47.91%
DPS 0.00 2.04 0.00 0.00 0.00 0.00 4.13 -
NAPS 0.8827 0.8953 0.487 0.5123 0.485 0.4626 0.468 52.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.60 0.61 0.85 1.00 1.02 1.12 0.69 -
P/RPS 9.72 7.30 7.76 8.42 10.07 10.02 6.87 26.00%
P/EPS 78.93 36.75 54.84 39.68 52.04 44.62 34.67 72.97%
EY 1.27 2.72 1.82 2.52 1.92 2.24 2.88 -42.03%
DY 0.00 3.28 0.00 0.00 0.00 0.00 5.80 -
P/NAPS 0.69 0.69 1.80 2.02 2.17 2.49 1.52 -40.90%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 20/02/09 24/11/08 26/08/08 26/05/08 25/02/08 23/11/07 -
Price 0.75 0.60 0.65 0.90 1.06 1.04 0.96 -
P/RPS 12.15 7.18 5.94 7.58 10.46 9.30 9.55 17.39%
P/EPS 98.67 36.14 41.94 35.71 54.08 41.43 48.24 61.06%
EY 1.01 2.77 2.38 2.80 1.85 2.41 2.07 -37.99%
DY 0.00 3.33 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.86 0.68 1.38 1.81 2.25 2.32 2.12 -45.17%

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