[UNICO] YoY Cumulative 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- -36.03%
YoY- 245.03%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 49,778 56,717 104,054 61,335 47,408 38,653 41,468 3.08%
PBT 9,976 6,030 29,312 22,791 7,983 4,317 8,113 3.50%
Tax -2,492 -1,322 -7,228 -2,579 -2,125 -1,122 -2,272 1.55%
NP 7,484 4,708 22,084 20,212 5,858 3,195 5,841 4.21%
-
NP to SH 7,484 4,708 22,084 20,212 5,858 3,195 5,841 4.21%
-
Tax Rate 24.98% 21.92% 24.66% 11.32% 26.62% 25.99% 28.00% -
Total Cost 42,294 52,009 81,970 41,123 41,550 35,458 35,627 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% 0.62% 5.08% 5.27% 1.60% 0.86% 2.69% -
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 5.78 6.51 11.87 7.22 5.75 4.48 19.10 -18.05%
EPS 0.87 0.54 2.52 2.38 0.71 0.37 0.67 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 5.87 6.69 12.27 7.23 5.59 4.56 4.89 3.08%
EPS 0.88 0.55 2.60 2.38 0.69 0.38 0.69 4.13%
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 17.32 10.76 8.42 8.86 8.70 10.50 9.42 10.67%
P/EPS 115.17 129.63 39.68 26.89 70.42 127.03 66.90 9.47%
EY 0.87 0.77 2.52 3.72 1.42 0.79 1.49 -8.57%
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 16.80 12.30 7.58 8.58 8.88 10.05 2.41 38.19%
P/EPS 111.72 148.15 35.71 26.05 71.83 121.62 17.10 36.70%
EY 0.90 0.68 2.80 3.84 1.39 0.82 5.85 -26.78%
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