[UNICO] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -5.9%
YoY- 39.97%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 236,491 222,564 210,832 198,444 187,936 179,181 178,084 20.87%
PBT 56,612 41,804 36,663 38,859 41,549 37,883 37,683 31.27%
Tax -10,664 -10,210 -7,824 -8,647 -9,442 -8,439 -10,792 -0.79%
NP 45,948 31,594 28,839 30,212 32,107 29,444 26,891 43.06%
-
NP to SH 45,948 31,594 28,839 30,212 32,107 29,444 26,891 43.06%
-
Tax Rate 18.84% 24.42% 21.34% 22.25% 22.72% 22.28% 28.64% -
Total Cost 190,543 190,970 181,993 168,232 155,829 149,737 151,193 16.72%
-
Net Worth 383,773 374,401 371,807 366,384 367,073 377,085 384,502 -0.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 32,809 32,809 12,341 16,484 16,484 16,484 30,327 5.39%
Div Payout % 71.41% 103.85% 42.79% 54.56% 51.34% 55.99% 112.78% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 383,773 374,401 371,807 366,384 367,073 377,085 384,502 -0.12%
NOSH 849,243 818,720 822,765 834,588 825,070 824,230 842,467 0.53%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.43% 14.20% 13.68% 15.22% 17.08% 16.43% 15.10% -
ROE 11.97% 8.44% 7.76% 8.25% 8.75% 7.81% 6.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.85 27.18 25.62 23.78 22.78 21.74 21.14 20.23%
EPS 5.41 3.86 3.51 3.62 3.89 3.57 3.19 42.35%
DPS 3.86 4.00 1.50 2.00 2.00 2.00 3.60 4.77%
NAPS 0.4519 0.4573 0.4519 0.439 0.4449 0.4575 0.4564 -0.66%
Adjusted Per Share Value based on latest NOSH - 834,588
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.88 26.24 24.85 23.39 22.15 21.12 20.99 20.89%
EPS 5.42 3.72 3.40 3.56 3.78 3.47 3.17 43.12%
DPS 3.87 3.87 1.45 1.94 1.94 1.94 3.57 5.54%
NAPS 0.4524 0.4413 0.4383 0.4319 0.4327 0.4445 0.4532 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.55 0.57 0.50 0.50 0.49 0.44 -
P/RPS 2.30 2.02 2.22 2.10 2.20 2.25 2.08 6.95%
P/EPS 11.83 14.25 16.26 13.81 12.85 13.72 13.78 -9.69%
EY 8.45 7.02 6.15 7.24 7.78 7.29 7.25 10.78%
DY 6.04 7.27 2.63 4.00 4.00 4.08 8.18 -18.35%
P/NAPS 1.42 1.20 1.26 1.14 1.12 1.07 0.96 29.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 24/02/06 -
Price 0.62 0.58 0.56 0.55 0.51 0.50 0.47 -
P/RPS 2.23 2.13 2.19 2.31 2.24 2.30 2.22 0.30%
P/EPS 11.46 15.03 15.98 15.19 13.11 14.00 14.72 -15.41%
EY 8.73 6.65 6.26 6.58 7.63 7.14 6.79 18.29%
DY 6.23 6.90 2.68 3.64 3.92 4.00 7.66 -12.90%
P/NAPS 1.37 1.27 1.24 1.25 1.15 1.09 1.03 21.00%

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