[UNICO] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 55.34%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 56,634 49,778 57,917 71,285 53,265 56,717 53,164 4.30%
PBT 17,003 9,976 13,291 20,206 12,491 6,030 9,776 44.57%
Tax -4,021 -2,492 -2,764 -5,565 -3,066 -1,322 -3,231 15.68%
NP 12,982 7,484 10,527 14,641 9,425 4,708 6,545 57.80%
-
NP to SH 12,982 7,484 10,527 14,641 9,425 4,708 6,545 57.80%
-
Tax Rate 23.65% 24.98% 20.80% 27.54% 24.55% 21.92% 33.05% -
Total Cost 43,652 42,294 47,390 56,644 43,840 52,009 46,619 -4.28%
-
Net Worth 782,224 0 755,386 764,989 748,987 762,608 748,834 2.94%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 17,269 17,332 - - - -
Div Payout % - - 164.05% 118.39% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 782,224 0 755,386 764,989 748,987 762,608 748,834 2.94%
NOSH 865,100 861,956 863,495 866,647 865,181 871,851 861,025 0.31%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.92% 15.03% 18.18% 20.54% 17.69% 8.30% 12.31% -
ROE 1.66% 0.00% 1.39% 1.91% 1.26% 0.62% 0.87% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.55 5.78 6.71 8.23 6.16 6.51 6.17 4.06%
EPS 1.50 0.87 1.22 1.69 1.09 0.54 0.76 57.27%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.9042 0.00 0.8748 0.8827 0.8657 0.8747 0.8697 2.62%
Adjusted Per Share Value based on latest NOSH - 866,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.68 5.87 6.83 8.40 6.28 6.69 6.27 4.30%
EPS 1.53 0.88 1.24 1.73 1.11 0.55 0.77 57.98%
DPS 0.00 0.00 2.04 2.04 0.00 0.00 0.00 -
NAPS 0.9221 0.00 0.8904 0.9018 0.8829 0.8989 0.8827 2.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.09 1.00 0.93 0.80 0.80 0.70 0.60 -
P/RPS 16.65 17.32 13.87 9.73 12.99 10.76 9.72 43.11%
P/EPS 72.64 115.17 76.28 47.35 73.44 129.63 78.93 -5.38%
EY 1.38 0.87 1.31 2.11 1.36 0.77 1.27 5.68%
DY 0.00 0.00 2.15 2.50 0.00 0.00 0.00 -
P/NAPS 1.21 0.00 1.06 0.91 0.92 0.80 0.69 45.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 31/05/10 24/02/10 20/11/09 25/08/09 26/05/09 -
Price 1.07 0.97 0.94 0.79 0.80 0.80 0.75 -
P/RPS 16.34 16.80 14.01 9.60 12.99 12.30 12.15 21.81%
P/EPS 71.30 111.72 77.11 46.76 73.44 148.15 98.67 -19.45%
EY 1.40 0.90 1.30 2.14 1.36 0.68 1.01 24.29%
DY 0.00 0.00 2.13 2.53 0.00 0.00 0.00 -
P/NAPS 1.18 0.00 1.07 0.89 0.92 0.91 0.86 23.45%

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