[UNICO] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -21.81%
YoY- 143.63%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 72,342 95,720 104,054 88,679 97,732 87,977 61,335 11.57%
PBT 18,859 18,440 29,312 26,516 29,528 23,379 22,791 -11.80%
Tax -4,494 -4,889 -7,228 -9,362 -7,588 -5,958 -2,579 44.56%
NP 14,365 13,551 22,084 17,154 21,940 17,421 20,212 -20.27%
-
NP to SH 14,365 13,551 22,084 17,154 21,940 17,421 20,212 -20.27%
-
Tax Rate 23.83% 26.51% 24.66% 35.31% 25.70% 25.48% 11.32% -
Total Cost 57,977 82,169 81,970 71,525 75,792 70,556 41,123 25.60%
-
Net Worth 759,527 413,174 434,581 411,433 392,472 397,006 383,773 57.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 17,307 - - - - 35,017 - -
Div Payout % 120.48% - - - - 201.01% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 759,527 413,174 434,581 411,433 392,472 397,006 383,773 57.30%
NOSH 865,361 874,258 876,349 875,204 874,103 875,427 849,243 1.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.86% 14.16% 21.22% 19.34% 22.45% 19.80% 32.95% -
ROE 1.89% 3.28% 5.08% 4.17% 5.59% 4.39% 5.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.36 10.95 11.87 10.13 11.18 10.05 7.22 10.21%
EPS 1.66 1.55 2.52 1.96 2.51 1.99 2.38 -21.26%
DPS 2.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.8777 0.4726 0.4959 0.4701 0.449 0.4535 0.4519 55.35%
Adjusted Per Share Value based on latest NOSH - 875,204
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.53 11.28 12.27 10.45 11.52 10.37 7.23 11.59%
EPS 1.69 1.60 2.60 2.02 2.59 2.05 2.38 -20.32%
DPS 2.04 0.00 0.00 0.00 0.00 4.13 0.00 -
NAPS 0.8953 0.487 0.5123 0.485 0.4626 0.468 0.4524 57.30%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.61 0.85 1.00 1.02 1.12 0.69 0.64 -
P/RPS 7.30 7.76 8.42 10.07 10.02 6.87 8.86 -12.06%
P/EPS 36.75 54.84 39.68 52.04 44.62 34.67 26.89 23.03%
EY 2.72 1.82 2.52 1.92 2.24 2.88 3.72 -18.76%
DY 3.28 0.00 0.00 0.00 0.00 5.80 0.00 -
P/NAPS 0.69 1.80 2.02 2.17 2.49 1.52 1.42 -38.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 24/11/08 26/08/08 26/05/08 25/02/08 23/11/07 24/08/07 -
Price 0.60 0.65 0.90 1.06 1.04 0.96 0.62 -
P/RPS 7.18 5.94 7.58 10.46 9.30 9.55 8.58 -11.14%
P/EPS 36.14 41.94 35.71 54.08 41.43 48.24 26.05 24.26%
EY 2.77 2.38 2.80 1.85 2.41 2.07 3.84 -19.48%
DY 3.33 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.68 1.38 1.81 2.25 2.32 2.12 1.37 -37.17%

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