[UNICO] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 21.1%
YoY- -21.08%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 61,335 58,602 62,236 54,318 47,408 46,870 49,848 14.86%
PBT 22,791 8,695 15,669 9,457 7,983 3,554 17,865 17.67%
Tax -2,579 -1,654 -4,068 -2,363 -2,125 732 -4,891 -34.80%
NP 20,212 7,041 11,601 7,094 5,858 4,286 12,974 34.49%
-
NP to SH 20,212 7,041 11,601 7,094 5,858 4,286 12,974 34.49%
-
Tax Rate 11.32% 19.02% 25.96% 24.99% 26.62% -20.60% 27.38% -
Total Cost 41,123 51,561 50,635 47,224 41,550 42,584 36,874 7.56%
-
Net Worth 383,773 374,401 371,807 366,384 367,073 377,085 384,502 -0.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 20,468 12,341 - - - - -
Div Payout % - 290.70% 106.38% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 383,773 374,401 371,807 366,384 367,073 377,085 384,502 -0.12%
NOSH 849,243 818,720 822,765 834,588 825,070 824,230 842,467 0.53%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.95% 12.01% 18.64% 13.06% 12.36% 9.14% 26.03% -
ROE 5.27% 1.88% 3.12% 1.94% 1.60% 1.14% 3.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.22 7.16 7.56 6.51 5.75 5.69 5.92 14.19%
EPS 2.38 0.86 1.41 0.85 0.71 0.52 1.54 33.77%
DPS 0.00 2.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.4519 0.4573 0.4519 0.439 0.4449 0.4575 0.4564 -0.66%
Adjusted Per Share Value based on latest NOSH - 834,588
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.23 6.91 7.34 6.40 5.59 5.52 5.88 14.81%
EPS 2.38 0.83 1.37 0.84 0.69 0.51 1.53 34.36%
DPS 0.00 2.41 1.45 0.00 0.00 0.00 0.00 -
NAPS 0.4524 0.4413 0.4383 0.4319 0.4327 0.4445 0.4532 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.55 0.57 0.50 0.50 0.49 0.44 -
P/RPS 8.86 7.68 7.54 7.68 8.70 8.62 7.44 12.38%
P/EPS 26.89 63.95 40.43 58.82 70.42 94.23 28.57 -3.97%
EY 3.72 1.56 2.47 1.70 1.42 1.06 3.50 4.15%
DY 0.00 4.55 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.20 1.26 1.14 1.12 1.07 0.96 29.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 24/02/06 -
Price 0.62 0.58 0.56 0.55 0.51 0.50 0.47 -
P/RPS 8.58 8.10 7.40 8.45 8.88 8.79 7.94 5.31%
P/EPS 26.05 67.44 39.72 64.71 71.83 96.15 30.52 -10.04%
EY 3.84 1.48 2.52 1.55 1.39 1.04 3.28 11.11%
DY 0.00 4.31 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.27 1.24 1.25 1.15 1.09 1.03 21.00%

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