[UNICO] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 63.53%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 87,977 61,335 58,602 62,236 54,318 47,408 46,870 52.10%
PBT 23,379 22,791 8,695 15,669 9,457 7,983 3,554 250.67%
Tax -5,958 -2,579 -1,654 -4,068 -2,363 -2,125 732 -
NP 17,421 20,212 7,041 11,601 7,094 5,858 4,286 154.47%
-
NP to SH 17,421 20,212 7,041 11,601 7,094 5,858 4,286 154.47%
-
Tax Rate 25.48% 11.32% 19.02% 25.96% 24.99% 26.62% -20.60% -
Total Cost 70,556 41,123 51,561 50,635 47,224 41,550 42,584 39.97%
-
Net Worth 397,006 383,773 374,401 371,807 366,384 367,073 377,085 3.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 35,017 - 20,468 12,341 - - - -
Div Payout % 201.01% - 290.70% 106.38% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 397,006 383,773 374,401 371,807 366,384 367,073 377,085 3.48%
NOSH 875,427 849,243 818,720 822,765 834,588 825,070 824,230 4.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.80% 32.95% 12.01% 18.64% 13.06% 12.36% 9.14% -
ROE 4.39% 5.27% 1.88% 3.12% 1.94% 1.60% 1.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.05 7.22 7.16 7.56 6.51 5.75 5.69 46.06%
EPS 1.99 2.38 0.86 1.41 0.85 0.71 0.52 144.46%
DPS 4.00 0.00 2.50 1.50 0.00 0.00 0.00 -
NAPS 0.4535 0.4519 0.4573 0.4519 0.439 0.4449 0.4575 -0.58%
Adjusted Per Share Value based on latest NOSH - 822,765
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.37 7.23 6.91 7.34 6.40 5.59 5.52 52.19%
EPS 2.05 2.38 0.83 1.37 0.84 0.69 0.51 152.59%
DPS 4.13 0.00 2.41 1.45 0.00 0.00 0.00 -
NAPS 0.468 0.4524 0.4413 0.4383 0.4319 0.4327 0.4445 3.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.69 0.64 0.55 0.57 0.50 0.50 0.49 -
P/RPS 6.87 8.86 7.68 7.54 7.68 8.70 8.62 -14.02%
P/EPS 34.67 26.89 63.95 40.43 58.82 70.42 94.23 -48.62%
EY 2.88 3.72 1.56 2.47 1.70 1.42 1.06 94.59%
DY 5.80 0.00 4.55 2.63 0.00 0.00 0.00 -
P/NAPS 1.52 1.42 1.20 1.26 1.14 1.12 1.07 26.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 -
Price 0.96 0.62 0.58 0.56 0.55 0.51 0.50 -
P/RPS 9.55 8.58 8.10 7.40 8.45 8.88 8.79 5.67%
P/EPS 48.24 26.05 67.44 39.72 64.71 71.83 96.15 -36.83%
EY 2.07 3.84 1.48 2.52 1.55 1.39 1.04 58.16%
DY 4.17 0.00 4.31 2.68 0.00 0.00 0.00 -
P/NAPS 2.12 1.37 1.27 1.24 1.25 1.15 1.09 55.75%

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