[UNICO] QoQ TTM 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- -15.8%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 234,431 235,488 277,943 325,280 360,795 386,185 378,442 -27.26%
PBT 48,503 47,156 53,105 76,387 93,127 103,796 108,735 -41.53%
Tax -13,184 -12,113 -13,936 -19,842 -25,973 -29,067 -30,136 -42.28%
NP 35,319 35,043 39,169 56,545 67,154 74,729 78,599 -41.24%
-
NP to SH 35,319 35,043 39,169 56,545 67,154 74,729 78,599 -41.24%
-
Tax Rate 27.18% 25.69% 26.24% 25.98% 27.89% 28.00% 27.72% -
Total Cost 199,112 200,445 238,774 268,735 293,641 311,456 299,843 -23.82%
-
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 17,307 17,307 17,307 - 35,017 -37.34%
Div Payout % 49.08% 49.39% 44.19% 30.61% 25.77% - 44.55% -
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 15.07% 14.88% 14.09% 17.38% 18.61% 19.35% 20.77% -
ROE 4.62% 4.68% 5.14% 7.55% 8.84% 18.09% 18.09% -
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 27.05 27.22 31.88 37.78 41.69 44.17 43.18 -26.72%
EPS 4.08 4.05 4.49 6.57 7.76 8.55 8.97 -40.77%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 4.00 -36.92%
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 27.63 27.76 32.76 38.34 42.53 45.52 44.61 -27.27%
EPS 4.16 4.13 4.62 6.67 7.92 8.81 9.27 -41.29%
DPS 2.04 2.04 2.04 2.04 2.04 0.00 4.13 -37.43%
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 2.96 2.94 2.20 1.59 1.46 1.92 2.32 17.58%
P/EPS 19.63 19.75 15.58 9.14 7.86 9.94 11.15 45.65%
EY 5.09 5.06 6.42 10.95 12.72 10.06 8.97 -31.38%
DY 2.50 2.50 2.86 3.33 3.28 0.00 4.00 -26.83%
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 2.92 2.94 2.51 1.99 1.44 1.47 2.08 25.29%
P/EPS 19.38 19.75 17.81 11.42 7.73 7.60 10.03 54.94%
EY 5.16 5.06 5.62 8.76 12.93 13.15 9.97 -35.46%
DY 2.53 2.50 2.50 2.67 3.33 0.00 4.44 -31.19%
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