[UNICO] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -28.07%
YoY- -78.68%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 57,917 71,285 53,265 56,717 53,164 72,342 95,720 -28.48%
PBT 13,291 20,206 12,491 6,030 9,776 18,859 18,440 -19.62%
Tax -2,764 -5,565 -3,066 -1,322 -3,231 -4,494 -4,889 -31.65%
NP 10,527 14,641 9,425 4,708 6,545 14,365 13,551 -15.50%
-
NP to SH 10,527 14,641 9,425 4,708 6,545 14,365 13,551 -15.50%
-
Tax Rate 20.80% 27.54% 24.55% 21.92% 33.05% 23.83% 26.51% -
Total Cost 47,390 56,644 43,840 52,009 46,619 57,977 82,169 -30.73%
-
Net Worth 755,386 764,989 748,987 762,608 748,834 759,527 413,174 49.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 17,269 17,332 - - - 17,307 - -
Div Payout % 164.05% 118.39% - - - 120.48% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 755,386 764,989 748,987 762,608 748,834 759,527 413,174 49.57%
NOSH 863,495 866,647 865,181 871,851 861,025 865,361 874,258 -0.82%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.18% 20.54% 17.69% 8.30% 12.31% 19.86% 14.16% -
ROE 1.39% 1.91% 1.26% 0.62% 0.87% 1.89% 3.28% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.71 8.23 6.16 6.51 6.17 8.36 10.95 -27.87%
EPS 1.22 1.69 1.09 0.54 0.76 1.66 1.55 -14.76%
DPS 2.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.8748 0.8827 0.8657 0.8747 0.8697 0.8777 0.4726 50.81%
Adjusted Per Share Value based on latest NOSH - 871,851
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.83 8.40 6.28 6.69 6.27 8.53 11.28 -28.45%
EPS 1.24 1.73 1.11 0.55 0.77 1.69 1.60 -15.64%
DPS 2.04 2.04 0.00 0.00 0.00 2.04 0.00 -
NAPS 0.8904 0.9018 0.8829 0.8989 0.8827 0.8953 0.487 49.57%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.93 0.80 0.80 0.70 0.60 0.61 0.85 -
P/RPS 13.87 9.73 12.99 10.76 9.72 7.30 7.76 47.33%
P/EPS 76.28 47.35 73.44 129.63 78.93 36.75 54.84 24.63%
EY 1.31 2.11 1.36 0.77 1.27 2.72 1.82 -19.70%
DY 2.15 2.50 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 1.06 0.91 0.92 0.80 0.69 0.69 1.80 -29.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 24/02/10 20/11/09 25/08/09 26/05/09 20/02/09 24/11/08 -
Price 0.94 0.79 0.80 0.80 0.75 0.60 0.65 -
P/RPS 14.01 9.60 12.99 12.30 12.15 7.18 5.94 77.28%
P/EPS 77.11 46.76 73.44 148.15 98.67 36.14 41.94 50.13%
EY 1.30 2.14 1.36 0.68 1.01 2.77 2.38 -33.20%
DY 2.13 2.53 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.07 0.89 0.92 0.91 0.86 0.68 1.38 -15.61%

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