[UNICO] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 3.71%
YoY- 42.96%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 215,307 234,227 264,711 290,789 296,756 297,042 275,472 -15.08%
PBT 72,210 78,052 92,180 108,156 103,164 103,407 95,598 -16.98%
Tax -35,654 -35,122 -28,277 -32,405 -30,126 -29,230 -27,348 19.24%
NP 36,556 42,930 63,903 75,751 73,038 74,177 68,250 -33.92%
-
NP to SH 36,556 42,930 63,903 75,751 73,038 74,177 68,250 -33.92%
-
Tax Rate 49.38% 45.00% 30.68% 29.96% 29.20% 28.27% 28.61% -
Total Cost 178,751 191,297 200,808 215,038 223,718 222,865 207,222 -9.34%
-
Net Worth 728,020 817,000 838,896 831,443 830,217 811,619 821,587 -7.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 122,188 38,948 38,948 38,948 38,952 38,962 38,962 113.51%
Div Payout % 334.25% 90.73% 60.95% 51.42% 53.33% 52.53% 57.09% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 728,020 817,000 838,896 831,443 830,217 811,619 821,587 -7.71%
NOSH 866,691 860,000 864,841 866,086 864,809 863,424 864,828 0.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.98% 18.33% 24.14% 26.05% 24.61% 24.97% 24.78% -
ROE 5.02% 5.25% 7.62% 9.11% 8.80% 9.14% 8.31% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.84 27.24 30.61 33.58 34.31 34.40 31.85 -15.20%
EPS 4.22 4.99 7.39 8.75 8.45 8.59 7.89 -33.98%
DPS 14.10 4.50 4.50 4.50 4.50 4.50 4.50 113.38%
NAPS 0.84 0.95 0.97 0.96 0.96 0.94 0.95 -7.84%
Adjusted Per Share Value based on latest NOSH - 866,086
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.38 27.61 31.20 34.28 34.98 35.01 32.47 -15.08%
EPS 4.31 5.06 7.53 8.93 8.61 8.74 8.05 -33.93%
DPS 14.40 4.59 4.59 4.59 4.59 4.59 4.59 113.56%
NAPS 0.8582 0.9631 0.9889 0.9801 0.9786 0.9567 0.9685 -7.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.07 1.29 1.21 1.26 1.22 1.04 1.01 -
P/RPS 4.31 4.74 3.95 3.75 3.56 3.02 3.17 22.61%
P/EPS 25.37 25.84 16.38 14.41 14.45 12.11 12.80 57.46%
EY 3.94 3.87 6.11 6.94 6.92 8.26 7.81 -36.49%
DY 13.18 3.49 3.72 3.57 3.69 4.33 4.46 105.25%
P/NAPS 1.27 1.36 1.25 1.31 1.27 1.11 1.06 12.74%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 17/08/12 29/05/12 24/02/12 23/11/11 19/08/11 -
Price 1.12 1.08 1.26 1.22 1.18 1.15 1.00 -
P/RPS 4.51 3.97 4.12 3.63 3.44 3.34 3.14 27.16%
P/EPS 26.55 21.64 17.05 13.95 13.97 13.39 12.67 63.38%
EY 3.77 4.62 5.86 7.17 7.16 7.47 7.89 -38.74%
DY 12.59 4.17 3.57 3.69 3.81 3.91 4.50 97.93%
P/NAPS 1.33 1.14 1.30 1.27 1.23 1.22 1.05 16.98%

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