[UNICO] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -54.44%
YoY- -61.85%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 71,285 53,265 56,717 53,164 72,342 95,720 104,054 -22.23%
PBT 20,206 12,491 6,030 9,776 18,859 18,440 29,312 -21.91%
Tax -5,565 -3,066 -1,322 -3,231 -4,494 -4,889 -7,228 -15.95%
NP 14,641 9,425 4,708 6,545 14,365 13,551 22,084 -23.91%
-
NP to SH 14,641 9,425 4,708 6,545 14,365 13,551 22,084 -23.91%
-
Tax Rate 27.54% 24.55% 21.92% 33.05% 23.83% 26.51% 24.66% -
Total Cost 56,644 43,840 52,009 46,619 57,977 82,169 81,970 -21.78%
-
Net Worth 764,989 748,987 762,608 748,834 759,527 413,174 434,581 45.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,332 - - - 17,307 - - -
Div Payout % 118.39% - - - 120.48% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 764,989 748,987 762,608 748,834 759,527 413,174 434,581 45.63%
NOSH 866,647 865,181 871,851 861,025 865,361 874,258 876,349 -0.73%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.54% 17.69% 8.30% 12.31% 19.86% 14.16% 21.22% -
ROE 1.91% 1.26% 0.62% 0.87% 1.89% 3.28% 5.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.23 6.16 6.51 6.17 8.36 10.95 11.87 -21.61%
EPS 1.69 1.09 0.54 0.76 1.66 1.55 2.52 -23.32%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.8827 0.8657 0.8747 0.8697 0.8777 0.4726 0.4959 46.72%
Adjusted Per Share Value based on latest NOSH - 861,025
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.40 6.28 6.69 6.27 8.53 11.28 12.27 -22.26%
EPS 1.73 1.11 0.55 0.77 1.69 1.60 2.60 -23.72%
DPS 2.04 0.00 0.00 0.00 2.04 0.00 0.00 -
NAPS 0.9018 0.8829 0.8989 0.8827 0.8953 0.487 0.5123 45.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.80 0.70 0.60 0.61 0.85 1.00 -
P/RPS 9.73 12.99 10.76 9.72 7.30 7.76 8.42 10.09%
P/EPS 47.35 73.44 129.63 78.93 36.75 54.84 39.68 12.46%
EY 2.11 1.36 0.77 1.27 2.72 1.82 2.52 -11.13%
DY 2.50 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.91 0.92 0.80 0.69 0.69 1.80 2.02 -41.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 20/11/09 25/08/09 26/05/09 20/02/09 24/11/08 26/08/08 -
Price 0.79 0.80 0.80 0.75 0.60 0.65 0.90 -
P/RPS 9.60 12.99 12.30 12.15 7.18 5.94 7.58 17.00%
P/EPS 46.76 73.44 148.15 98.67 36.14 41.94 35.71 19.63%
EY 2.14 1.36 0.68 1.01 2.77 2.38 2.80 -16.36%
DY 2.53 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.89 0.92 0.91 0.86 0.68 1.38 1.81 -37.62%

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