[UNICO] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -13.81%
YoY- 145.57%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 104,054 88,679 97,732 87,977 61,335 58,602 62,236 40.91%
PBT 29,312 26,516 29,528 23,379 22,791 8,695 15,669 51.88%
Tax -7,228 -9,362 -7,588 -5,958 -2,579 -1,654 -4,068 46.74%
NP 22,084 17,154 21,940 17,421 20,212 7,041 11,601 53.65%
-
NP to SH 22,084 17,154 21,940 17,421 20,212 7,041 11,601 53.65%
-
Tax Rate 24.66% 35.31% 25.70% 25.48% 11.32% 19.02% 25.96% -
Total Cost 81,970 71,525 75,792 70,556 41,123 51,561 50,635 37.91%
-
Net Worth 434,581 411,433 392,472 397,006 383,773 374,401 371,807 10.97%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 35,017 - 20,468 12,341 -
Div Payout % - - - 201.01% - 290.70% 106.38% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 434,581 411,433 392,472 397,006 383,773 374,401 371,807 10.97%
NOSH 876,349 875,204 874,103 875,427 849,243 818,720 822,765 4.29%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.22% 19.34% 22.45% 19.80% 32.95% 12.01% 18.64% -
ROE 5.08% 4.17% 5.59% 4.39% 5.27% 1.88% 3.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.87 10.13 11.18 10.05 7.22 7.16 7.56 35.12%
EPS 2.52 1.96 2.51 1.99 2.38 0.86 1.41 47.32%
DPS 0.00 0.00 0.00 4.00 0.00 2.50 1.50 -
NAPS 0.4959 0.4701 0.449 0.4535 0.4519 0.4573 0.4519 6.39%
Adjusted Per Share Value based on latest NOSH - 875,427
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.27 10.45 11.52 10.37 7.23 6.91 7.34 40.89%
EPS 2.60 2.02 2.59 2.05 2.38 0.83 1.37 53.34%
DPS 0.00 0.00 0.00 4.13 0.00 2.41 1.45 -
NAPS 0.5123 0.485 0.4626 0.468 0.4524 0.4413 0.4383 10.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.02 1.12 0.69 0.64 0.55 0.57 -
P/RPS 8.42 10.07 10.02 6.87 8.86 7.68 7.54 7.64%
P/EPS 39.68 52.04 44.62 34.67 26.89 63.95 40.43 -1.24%
EY 2.52 1.92 2.24 2.88 3.72 1.56 2.47 1.34%
DY 0.00 0.00 0.00 5.80 0.00 4.55 2.63 -
P/NAPS 2.02 2.17 2.49 1.52 1.42 1.20 1.26 37.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 13/02/07 -
Price 0.90 1.06 1.04 0.96 0.62 0.58 0.56 -
P/RPS 7.58 10.46 9.30 9.55 8.58 8.10 7.40 1.61%
P/EPS 35.71 54.08 41.43 48.24 26.05 67.44 39.72 -6.85%
EY 2.80 1.85 2.41 2.07 3.84 1.48 2.52 7.28%
DY 0.00 0.00 0.00 4.17 0.00 4.31 2.68 -
P/NAPS 1.81 2.25 2.32 2.12 1.37 1.27 1.24 28.70%

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