[UNICO] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 18.37%
YoY- 130.99%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 386,185 378,442 335,723 305,646 270,150 236,491 222,564 44.25%
PBT 103,796 108,735 102,214 84,393 70,534 56,612 41,804 83.05%
Tax -29,067 -30,136 -25,487 -17,779 -14,259 -10,664 -10,210 100.48%
NP 74,729 78,599 76,727 66,614 56,275 45,948 31,594 77.24%
-
NP to SH 74,729 78,599 76,727 66,614 56,275 45,948 31,594 77.24%
-
Tax Rate 28.00% 27.72% 24.93% 21.07% 20.22% 18.84% 24.42% -
Total Cost 311,456 299,843 258,996 239,032 213,875 190,543 190,970 38.43%
-
Net Worth 413,174 434,581 411,433 392,472 397,006 383,773 374,401 6.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 35,017 35,017 55,485 67,826 32,809 32,809 -
Div Payout % - 44.55% 45.64% 83.29% 120.53% 71.41% 103.85% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 413,174 434,581 411,433 392,472 397,006 383,773 374,401 6.77%
NOSH 874,258 876,349 875,204 874,103 875,427 849,243 818,720 4.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 19.35% 20.77% 22.85% 21.79% 20.83% 19.43% 14.20% -
ROE 18.09% 18.09% 18.65% 16.97% 14.17% 11.97% 8.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.17 43.18 38.36 34.97 30.86 27.85 27.18 38.10%
EPS 8.55 8.97 8.77 7.62 6.43 5.41 3.86 69.67%
DPS 0.00 4.00 4.00 6.35 7.75 3.86 4.00 -
NAPS 0.4726 0.4959 0.4701 0.449 0.4535 0.4519 0.4573 2.21%
Adjusted Per Share Value based on latest NOSH - 874,103
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.52 44.61 39.57 36.03 31.84 27.88 26.24 44.23%
EPS 8.81 9.27 9.04 7.85 6.63 5.42 3.72 77.39%
DPS 0.00 4.13 4.13 6.54 8.00 3.87 3.87 -
NAPS 0.487 0.5123 0.485 0.4626 0.468 0.4524 0.4413 6.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.85 1.00 1.02 1.12 0.69 0.64 0.55 -
P/RPS 1.92 2.32 2.66 3.20 2.24 2.30 2.02 -3.31%
P/EPS 9.94 11.15 11.63 14.70 10.73 11.83 14.25 -21.29%
EY 10.06 8.97 8.59 6.80 9.32 8.45 7.02 27.02%
DY 0.00 4.00 3.92 5.67 11.23 6.04 7.27 -
P/NAPS 1.80 2.02 2.17 2.49 1.52 1.42 1.20 30.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 -
Price 0.65 0.90 1.06 1.04 0.96 0.62 0.58 -
P/RPS 1.47 2.08 2.76 2.97 3.11 2.23 2.13 -21.85%
P/EPS 7.60 10.03 12.09 13.65 14.93 11.46 15.03 -36.45%
EY 13.15 9.97 8.27 7.33 6.70 8.73 6.65 57.34%
DY 0.00 4.44 3.77 6.10 8.07 6.23 6.90 -
P/NAPS 1.38 1.81 2.25 2.32 2.12 1.37 1.27 5.67%

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