[UNICO] YoY Annual (Unaudited) 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
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 290,789 246,899 239,184 325,281 335,723 222,564 179,232 8.39%
PBT 103,156 74,964 51,897 76,387 102,214 41,803 37,883 18.15%
Tax -27,405 -21,975 -12,688 -19,842 -25,487 -10,209 -8,440 21.66%
NP 75,751 52,989 39,209 56,545 76,727 31,594 29,443 17.04%
-
NP to SH 75,751 52,989 39,209 56,545 76,727 31,594 29,443 17.04%
-
Tax Rate 26.57% 29.31% 24.45% 25.98% 24.93% 24.42% 22.28% -
Total Cost 215,038 193,910 199,975 268,736 258,996 190,970 149,789 6.20%
-
Net Worth 831,096 795,792 782,333 756,358 408,024 377,230 387,073 13.56%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 38,957 38,924 34,566 60,891 56,416 32,996 16,921 14.89%
Div Payout % 51.43% 73.46% 88.16% 107.69% 73.53% 104.44% 57.47% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 831,096 795,792 782,333 756,358 408,024 377,230 387,073 13.56%
NOSH 865,725 864,991 864,170 869,877 867,952 824,908 846,063 0.38%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.05% 21.46% 16.39% 17.38% 22.85% 14.20% 16.43% -
ROE 9.11% 6.66% 5.01% 7.48% 18.80% 8.38% 7.61% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 33.59 28.54 27.68 37.39 38.68 26.98 21.18 7.98%
EPS 8.75 6.13 4.53 6.50 8.84 3.83 3.48 16.59%
DPS 4.50 4.50 4.00 7.00 6.50 4.00 2.00 14.45%
NAPS 0.96 0.92 0.9053 0.8695 0.4701 0.4573 0.4575 13.13%
Adjusted Per Share Value based on latest NOSH - 861,025
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 34.28 29.10 28.19 38.34 39.57 26.24 21.13 8.39%
EPS 8.93 6.25 4.62 6.67 9.04 3.72 3.47 17.04%
DPS 4.59 4.59 4.07 7.18 6.65 3.89 1.99 14.93%
NAPS 0.9797 0.9381 0.9222 0.8916 0.481 0.4447 0.4563 13.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.26 1.05 0.93 0.60 1.02 0.55 0.49 -
P/RPS 3.75 3.68 3.36 1.60 2.64 2.04 2.31 8.40%
P/EPS 14.40 17.14 20.50 9.23 11.54 14.36 14.08 0.37%
EY 6.94 5.83 4.88 10.83 8.67 6.96 7.10 -0.37%
DY 3.57 4.29 4.30 11.67 6.37 7.27 4.08 -2.19%
P/NAPS 1.31 1.14 1.03 0.69 2.17 1.20 1.07 3.42%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 31/05/10 26/05/09 26/05/08 28/05/07 26/05/06 -
Price 1.22 1.01 0.94 0.75 1.06 0.58 0.50 -
P/RPS 3.63 3.54 3.40 2.01 2.74 2.15 2.36 7.43%
P/EPS 13.94 16.49 20.72 11.54 11.99 15.14 14.37 -0.50%
EY 7.17 6.07 4.83 8.67 8.34 6.60 6.96 0.49%
DY 3.69 4.46 4.26 9.33 6.13 6.90 4.00 -1.33%
P/NAPS 1.27 1.10 1.04 0.86 2.25 1.27 1.09 2.57%

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