[UNICO] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 9.04%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 222,564 210,832 198,444 187,936 179,181 178,084 185,269 13.01%
PBT 41,804 36,663 38,859 41,549 37,883 37,683 32,615 18.01%
Tax -10,210 -7,824 -8,647 -9,442 -8,439 -10,792 -11,031 -5.02%
NP 31,594 28,839 30,212 32,107 29,444 26,891 21,584 28.94%
-
NP to SH 31,594 28,839 30,212 32,107 29,444 26,891 21,584 28.94%
-
Tax Rate 24.42% 21.34% 22.25% 22.72% 22.28% 28.64% 33.82% -
Total Cost 190,970 181,993 168,232 155,829 149,737 151,193 163,685 10.83%
-
Net Worth 374,401 371,807 366,384 367,073 377,085 384,502 368,120 1.13%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 32,809 12,341 16,484 16,484 16,484 30,327 47,449 -21.82%
Div Payout % 103.85% 42.79% 54.56% 51.34% 55.99% 112.78% 219.84% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 374,401 371,807 366,384 367,073 377,085 384,502 368,120 1.13%
NOSH 818,720 822,765 834,588 825,070 824,230 842,467 856,095 -2.93%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.20% 13.68% 15.22% 17.08% 16.43% 15.10% 11.65% -
ROE 8.44% 7.76% 8.25% 8.75% 7.81% 6.99% 5.86% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.18 25.62 23.78 22.78 21.74 21.14 21.64 16.42%
EPS 3.86 3.51 3.62 3.89 3.57 3.19 2.52 32.91%
DPS 4.00 1.50 2.00 2.00 2.00 3.60 5.50 -19.14%
NAPS 0.4573 0.4519 0.439 0.4449 0.4575 0.4564 0.43 4.19%
Adjusted Per Share Value based on latest NOSH - 825,070
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.24 24.85 23.39 22.15 21.12 20.99 21.84 13.02%
EPS 3.72 3.40 3.56 3.78 3.47 3.17 2.54 28.99%
DPS 3.87 1.45 1.94 1.94 1.94 3.57 5.59 -21.75%
NAPS 0.4413 0.4383 0.4319 0.4327 0.4445 0.4532 0.4339 1.13%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.55 0.57 0.50 0.50 0.49 0.44 0.48 -
P/RPS 2.02 2.22 2.10 2.20 2.25 2.08 2.22 -6.10%
P/EPS 14.25 16.26 13.81 12.85 13.72 13.78 19.04 -17.58%
EY 7.02 6.15 7.24 7.78 7.29 7.25 5.25 21.39%
DY 7.27 2.63 4.00 4.00 4.08 8.18 11.46 -26.19%
P/NAPS 1.20 1.26 1.14 1.12 1.07 0.96 1.12 4.71%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 24/02/06 23/11/05 -
Price 0.58 0.56 0.55 0.51 0.50 0.47 0.46 -
P/RPS 2.13 2.19 2.31 2.24 2.30 2.22 2.13 0.00%
P/EPS 15.03 15.98 15.19 13.11 14.00 14.72 18.25 -12.14%
EY 6.65 6.26 6.58 7.63 7.14 6.79 5.48 13.78%
DY 6.90 2.68 3.64 3.92 4.00 7.66 11.96 -30.72%
P/NAPS 1.27 1.24 1.25 1.15 1.09 1.03 1.07 12.11%

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