[UNICO] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 155.9%
YoY- 245.03%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 199,112 226,868 416,216 245,340 189,632 154,612 165,872 3.08%
PBT 39,904 24,120 117,248 91,164 31,932 17,268 32,452 3.50%
Tax -9,968 -5,288 -28,912 -10,316 -8,500 -4,488 -9,088 1.55%
NP 29,936 18,832 88,336 80,848 23,432 12,780 23,364 4.21%
-
NP to SH 29,936 18,832 88,336 80,848 23,432 12,780 23,364 4.21%
-
Tax Rate 24.98% 21.92% 24.66% 11.32% 26.62% 25.99% 28.00% -
Total Cost 169,176 208,036 327,880 164,492 166,200 141,832 142,508 2.89%
-
Net Worth 0 762,608 434,581 383,773 367,073 371,310 217,100 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 762,608 434,581 383,773 367,073 371,310 217,100 -
NOSH 861,956 871,851 876,349 849,243 825,070 863,513 220,800 25.46%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.03% 8.30% 21.22% 32.95% 12.36% 8.27% 14.09% -
ROE 0.00% 2.47% 20.33% 21.07% 6.38% 3.44% 10.76% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.10 26.02 47.49 28.89 22.98 17.90 76.40 -18.06%
EPS 3.48 2.16 10.08 9.52 2.84 1.48 2.68 4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8747 0.4959 0.4519 0.4449 0.43 1.00 -
Adjusted Per Share Value based on latest NOSH - 849,243
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.47 26.74 49.06 28.92 22.35 18.23 19.55 3.09%
EPS 3.53 2.22 10.41 9.53 2.76 1.51 2.75 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8989 0.5123 0.4524 0.4327 0.4377 0.2559 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.00 0.70 1.00 0.64 0.50 0.47 1.80 -
P/RPS 4.33 2.69 2.11 2.22 2.18 2.62 2.36 10.63%
P/EPS 28.79 32.41 9.92 6.72 17.61 31.76 16.73 9.46%
EY 3.47 3.09 10.08 14.88 5.68 3.15 5.98 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 2.02 1.42 1.12 1.09 1.80 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 25/08/09 26/08/08 24/08/07 29/08/06 30/08/05 18/08/04 -
Price 0.97 0.80 0.90 0.62 0.51 0.45 0.46 -
P/RPS 4.20 3.07 1.89 2.15 2.22 2.51 0.60 38.28%
P/EPS 27.93 37.04 8.93 6.51 17.96 30.41 4.27 36.73%
EY 3.58 2.70 11.20 15.35 5.57 3.29 23.40 -26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.91 1.81 1.37 1.15 1.05 0.46 -

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