[UNICO] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 29.54%
YoY- 38.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 207,854 308,497 242,021 241,689 362,822 329,392 218,616 -0.83%
PBT 60,042 107,970 70,370 51,474 88,814 100,930 44,144 5.25%
Tax -32,549 -28,217 -17,349 -13,232 -22,148 -21,500 -11,406 19.07%
NP 27,493 79,753 53,021 38,242 66,666 79,430 32,737 -2.86%
-
NP to SH 27,493 79,753 53,021 38,242 66,666 79,430 32,737 -2.86%
-
Tax Rate 54.21% 26.13% 24.65% 25.71% 24.94% 21.30% 25.84% -
Total Cost 180,361 228,744 189,000 203,446 296,156 249,961 185,878 -0.50%
-
Net Worth 724,719 831,004 801,140 763,048 764,547 388,783 373,585 11.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 133,440 23,083 23,056 23,051 23,228 46,180 16,534 41.58%
Div Payout % 485.36% 28.94% 43.48% 60.28% 34.84% 58.14% 50.51% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 724,719 831,004 801,140 763,048 764,547 388,783 373,585 11.66%
NOSH 862,761 865,629 864,602 864,447 871,080 865,886 826,700 0.71%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.23% 25.85% 21.91% 15.82% 18.37% 24.11% 14.97% -
ROE 3.79% 9.60% 6.62% 5.01% 8.72% 20.43% 8.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.09 35.64 27.99 27.96 41.65 38.04 26.44 -1.53%
EPS 3.19 9.21 6.13 4.43 7.65 9.17 3.96 -3.53%
DPS 15.47 2.67 2.67 2.67 2.67 5.33 2.00 40.58%
NAPS 0.84 0.96 0.9266 0.8827 0.8777 0.449 0.4519 10.87%
Adjusted Per Share Value based on latest NOSH - 865,357
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.50 36.37 28.53 28.49 42.77 38.83 25.77 -0.83%
EPS 3.24 9.40 6.25 4.51 7.86 9.36 3.86 -2.87%
DPS 15.73 2.72 2.72 2.72 2.74 5.44 1.95 41.57%
NAPS 0.8543 0.9796 0.9444 0.8995 0.9012 0.4583 0.4404 11.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.07 1.22 1.13 0.80 0.61 1.12 0.57 -
P/RPS 4.44 3.42 4.04 2.86 1.46 2.94 2.16 12.74%
P/EPS 33.58 13.24 18.43 18.08 7.97 12.21 14.39 15.15%
EY 2.98 7.55 5.43 5.53 12.55 8.19 6.95 -13.15%
DY 14.45 2.19 2.36 3.33 4.37 4.76 3.51 26.57%
P/NAPS 1.27 1.27 1.22 0.91 0.69 2.49 1.26 0.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 24/02/12 25/02/11 24/02/10 20/02/09 25/02/08 13/02/07 -
Price 1.12 1.18 1.08 0.79 0.60 1.04 0.56 -
P/RPS 4.65 3.31 3.86 2.83 1.44 2.73 2.12 13.97%
P/EPS 35.15 12.81 17.61 17.86 7.84 11.34 14.14 16.37%
EY 2.85 7.81 5.68 5.60 12.76 8.82 7.07 -14.03%
DY 13.81 2.26 2.47 3.38 4.44 5.13 3.57 25.26%
P/NAPS 1.33 1.23 1.17 0.89 0.68 2.32 1.24 1.17%

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