[UNICO] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -3.49%
YoY- 7.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 239,184 325,281 335,723 222,564 179,232 192,559 179,173 4.93%
PBT 51,897 76,387 102,214 41,803 37,883 42,263 48,809 1.02%
Tax -12,688 -19,842 -25,487 -10,209 -8,440 -13,866 -10,561 3.10%
NP 39,209 56,545 76,727 31,594 29,443 28,397 38,248 0.41%
-
NP to SH 39,209 56,545 76,727 31,594 29,443 28,397 38,248 0.41%
-
Tax Rate 24.45% 25.98% 24.93% 24.42% 22.28% 32.81% 21.64% -
Total Cost 199,975 268,736 258,996 190,970 149,789 164,162 140,925 6.00%
-
Net Worth 782,333 756,358 408,024 377,230 387,073 371,146 92,142 42.80%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 34,566 60,891 56,416 32,996 16,921 30,209 9,323 24.39%
Div Payout % 88.16% 107.69% 73.53% 104.44% 57.47% 106.38% 24.38% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 782,333 756,358 408,024 377,230 387,073 371,146 92,142 42.80%
NOSH 864,170 869,877 867,952 824,908 846,063 863,130 219,386 25.65%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.39% 17.38% 22.85% 14.20% 16.43% 14.75% 21.35% -
ROE 5.01% 7.48% 18.80% 8.38% 7.61% 7.65% 41.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 27.68 37.39 38.68 26.98 21.18 22.31 81.67 -16.49%
EPS 4.53 6.50 8.84 3.83 3.48 3.29 4.36 0.63%
DPS 4.00 7.00 6.50 4.00 2.00 3.50 4.25 -1.00%
NAPS 0.9053 0.8695 0.4701 0.4573 0.4575 0.43 0.42 13.64%
Adjusted Per Share Value based on latest NOSH - 818,720
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.19 38.34 39.57 26.24 21.13 22.70 21.12 4.92%
EPS 4.62 6.67 9.04 3.72 3.47 3.35 4.51 0.40%
DPS 4.07 7.18 6.65 3.89 1.99 3.56 1.10 24.35%
NAPS 0.9222 0.8916 0.481 0.4447 0.4563 0.4375 0.1086 42.81%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.93 0.60 1.02 0.55 0.49 0.46 2.00 -
P/RPS 3.36 1.60 2.64 2.04 2.31 2.06 2.45 5.40%
P/EPS 20.50 9.23 11.54 14.36 14.08 13.98 11.47 10.15%
EY 4.88 10.83 8.67 6.96 7.10 7.15 8.72 -9.21%
DY 4.30 11.67 6.37 7.27 4.08 7.61 2.13 12.41%
P/NAPS 1.03 0.69 2.17 1.20 1.07 1.07 4.76 -22.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 26/05/09 26/05/08 28/05/07 26/05/06 31/05/05 31/05/04 -
Price 0.94 0.75 1.06 0.58 0.50 0.44 1.84 -
P/RPS 3.40 2.01 2.74 2.15 2.36 1.97 2.25 7.11%
P/EPS 20.72 11.54 11.99 15.14 14.37 13.37 10.55 11.90%
EY 4.83 8.67 8.34 6.60 6.96 7.48 9.48 -10.62%
DY 4.26 9.33 6.13 6.90 4.00 7.95 2.31 10.73%
P/NAPS 1.04 0.86 2.25 1.27 1.09 1.02 4.38 -21.30%

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