[UNICO] YoY Annualized Quarter 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- -5.02%
YoY- 42.96%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 194,095 290,789 246,899 239,184 325,281 335,723 222,564 -2.25%
PBT 52,693 103,156 74,964 51,897 76,387 102,214 41,803 3.93%
Tax -27,224 -27,405 -21,975 -12,688 -19,842 -25,487 -10,209 17.74%
NP 25,469 75,751 52,989 39,209 56,545 76,727 31,594 -3.52%
-
NP to SH 25,469 75,751 52,989 39,209 56,545 76,727 31,594 -3.52%
-
Tax Rate 51.67% 26.57% 29.31% 24.45% 25.98% 24.93% 24.42% -
Total Cost 168,626 215,038 193,910 199,975 268,736 258,996 190,970 -2.05%
-
Net Worth 733,852 831,096 795,792 782,333 756,358 408,024 377,230 11.71%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 121,733 38,957 38,924 34,566 60,891 56,416 32,996 24.28%
Div Payout % 477.97% 51.43% 73.46% 88.16% 107.69% 73.53% 104.44% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 733,852 831,096 795,792 782,333 756,358 408,024 377,230 11.71%
NOSH 863,355 865,725 864,991 864,170 869,877 867,952 824,908 0.76%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.12% 26.05% 21.46% 16.39% 17.38% 22.85% 14.20% -
ROE 3.47% 9.11% 6.66% 5.01% 7.48% 18.80% 8.38% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.48 33.59 28.54 27.68 37.39 38.68 26.98 -2.99%
EPS 2.95 8.75 6.13 4.53 6.50 8.84 3.83 -4.25%
DPS 14.10 4.50 4.50 4.00 7.00 6.50 4.00 23.34%
NAPS 0.85 0.96 0.92 0.9053 0.8695 0.4701 0.4573 10.87%
Adjusted Per Share Value based on latest NOSH - 866,086
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.88 34.28 29.10 28.19 38.34 39.57 26.24 -2.25%
EPS 3.00 8.93 6.25 4.62 6.67 9.04 3.72 -3.51%
DPS 14.35 4.59 4.59 4.07 7.18 6.65 3.89 24.27%
NAPS 0.8651 0.9797 0.9381 0.9222 0.8916 0.481 0.4447 11.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.09 1.26 1.05 0.93 0.60 1.02 0.55 -
P/RPS 4.85 3.75 3.68 3.36 1.60 2.64 2.04 15.51%
P/EPS 36.95 14.40 17.14 20.50 9.23 11.54 14.36 17.04%
EY 2.71 6.94 5.83 4.88 10.83 8.67 6.96 -14.53%
DY 12.94 3.57 4.29 4.30 11.67 6.37 7.27 10.07%
P/NAPS 1.28 1.31 1.14 1.03 0.69 2.17 1.20 1.08%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 29/05/12 27/05/11 31/05/10 26/05/09 26/05/08 28/05/07 -
Price 1.07 1.22 1.01 0.94 0.75 1.06 0.58 -
P/RPS 4.76 3.63 3.54 3.40 2.01 2.74 2.15 14.14%
P/EPS 36.27 13.94 16.49 20.72 11.54 11.99 15.14 15.65%
EY 2.76 7.17 6.07 4.83 8.67 8.34 6.60 -13.51%
DY 13.18 3.69 4.46 4.26 9.33 6.13 6.90 11.37%
P/NAPS 1.26 1.27 1.10 1.04 0.86 2.25 1.27 -0.13%

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