[UNICO] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -39.31%
YoY- 64.28%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 97,732 87,977 61,335 58,602 62,236 54,318 47,408 61.76%
PBT 29,528 23,379 22,791 8,695 15,669 9,457 7,983 138.60%
Tax -7,588 -5,958 -2,579 -1,654 -4,068 -2,363 -2,125 133.08%
NP 21,940 17,421 20,212 7,041 11,601 7,094 5,858 140.59%
-
NP to SH 21,940 17,421 20,212 7,041 11,601 7,094 5,858 140.59%
-
Tax Rate 25.70% 25.48% 11.32% 19.02% 25.96% 24.99% 26.62% -
Total Cost 75,792 70,556 41,123 51,561 50,635 47,224 41,550 49.12%
-
Net Worth 392,472 397,006 383,773 374,401 371,807 366,384 367,073 4.54%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 35,017 - 20,468 12,341 - - -
Div Payout % - 201.01% - 290.70% 106.38% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 392,472 397,006 383,773 374,401 371,807 366,384 367,073 4.54%
NOSH 874,103 875,427 849,243 818,720 822,765 834,588 825,070 3.91%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 22.45% 19.80% 32.95% 12.01% 18.64% 13.06% 12.36% -
ROE 5.59% 4.39% 5.27% 1.88% 3.12% 1.94% 1.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.18 10.05 7.22 7.16 7.56 6.51 5.75 55.59%
EPS 2.51 1.99 2.38 0.86 1.41 0.85 0.71 131.53%
DPS 0.00 4.00 0.00 2.50 1.50 0.00 0.00 -
NAPS 0.449 0.4535 0.4519 0.4573 0.4519 0.439 0.4449 0.61%
Adjusted Per Share Value based on latest NOSH - 818,720
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.52 10.37 7.23 6.91 7.34 6.40 5.59 61.72%
EPS 2.59 2.05 2.38 0.83 1.37 0.84 0.69 140.94%
DPS 0.00 4.13 0.00 2.41 1.45 0.00 0.00 -
NAPS 0.4626 0.468 0.4524 0.4413 0.4383 0.4319 0.4327 4.54%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.12 0.69 0.64 0.55 0.57 0.50 0.50 -
P/RPS 10.02 6.87 8.86 7.68 7.54 7.68 8.70 9.84%
P/EPS 44.62 34.67 26.89 63.95 40.43 58.82 70.42 -26.16%
EY 2.24 2.88 3.72 1.56 2.47 1.70 1.42 35.39%
DY 0.00 5.80 0.00 4.55 2.63 0.00 0.00 -
P/NAPS 2.49 1.52 1.42 1.20 1.26 1.14 1.12 70.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 -
Price 1.04 0.96 0.62 0.58 0.56 0.55 0.51 -
P/RPS 9.30 9.55 8.58 8.10 7.40 8.45 8.88 3.12%
P/EPS 41.43 48.24 26.05 67.44 39.72 64.71 71.83 -30.64%
EY 2.41 2.07 3.84 1.48 2.52 1.55 1.39 44.17%
DY 0.00 4.17 0.00 4.31 2.68 0.00 0.00 -
P/NAPS 2.32 2.12 1.37 1.27 1.24 1.25 1.15 59.45%

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