[UNICO] YoY Quarter Result on 30-Sep-2008 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -38.64%
YoY- -22.21%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 78,204 56,634 53,265 95,720 87,977 54,318 43,810 10.13%
PBT 24,812 17,003 12,491 18,440 23,379 9,457 12,147 12.63%
Tax -5,903 -4,021 -3,066 -4,889 -5,958 -2,363 -3,158 10.98%
NP 18,909 12,982 9,425 13,551 17,421 7,094 8,989 13.18%
-
NP to SH 18,909 12,982 9,425 13,551 17,421 7,094 8,989 13.18%
-
Tax Rate 23.79% 23.65% 24.55% 26.51% 25.48% 24.99% 26.00% -
Total Cost 59,295 43,652 43,840 82,169 70,556 47,224 34,821 9.27%
-
Net Worth 811,619 782,224 748,987 413,174 397,006 366,384 368,120 14.07%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 35,017 - 17,121 -
Div Payout % - - - - 201.01% - 190.48% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 811,619 782,224 748,987 413,174 397,006 366,384 368,120 14.07%
NOSH 863,424 865,100 865,181 874,258 875,427 834,588 856,095 0.14%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 24.18% 22.92% 17.69% 14.16% 19.80% 13.06% 20.52% -
ROE 2.33% 1.66% 1.26% 3.28% 4.39% 1.94% 2.44% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 9.06 6.55 6.16 10.95 10.05 6.51 5.12 9.97%
EPS 2.19 1.50 1.09 1.55 1.99 0.85 1.05 13.02%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 2.00 -
NAPS 0.94 0.9042 0.8657 0.4726 0.4535 0.439 0.43 13.91%
Adjusted Per Share Value based on latest NOSH - 874,258
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 9.22 6.68 6.28 11.28 10.37 6.40 5.16 10.15%
EPS 2.23 1.53 1.11 1.60 2.05 0.84 1.06 13.19%
DPS 0.00 0.00 0.00 0.00 4.13 0.00 2.02 -
NAPS 0.9567 0.9221 0.8829 0.487 0.468 0.4319 0.4339 14.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.04 1.09 0.80 0.85 0.69 0.50 0.48 -
P/RPS 11.48 16.65 12.99 7.76 6.87 7.68 9.38 3.42%
P/EPS 47.49 72.64 73.44 54.84 34.67 58.82 45.71 0.63%
EY 2.11 1.38 1.36 1.82 2.88 1.70 2.19 -0.61%
DY 0.00 0.00 0.00 0.00 5.80 0.00 4.17 -
P/NAPS 1.11 1.21 0.92 1.80 1.52 1.14 1.12 -0.14%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 20/11/09 24/11/08 23/11/07 17/11/06 23/11/05 -
Price 1.15 1.07 0.80 0.65 0.96 0.55 0.46 -
P/RPS 12.70 16.34 12.99 5.94 9.55 8.45 8.99 5.92%
P/EPS 52.51 71.30 73.44 41.94 48.24 64.71 43.81 3.06%
EY 1.90 1.40 1.36 2.38 2.07 1.55 2.28 -2.99%
DY 0.00 0.00 0.00 0.00 4.17 0.00 4.35 -
P/NAPS 1.22 1.18 0.92 1.38 2.12 1.25 1.07 2.20%

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