[UNICO] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 671.08%
YoY- -35.1%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
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 55,898 74,818 75,104 71,285 72,342 97,732 62,236 -1.77%
PBT 19,714 25,556 25,799 20,206 18,859 29,528 15,669 3.89%
Tax -7,927 -7,395 -6,499 -5,565 -4,494 -7,588 -4,068 11.74%
NP 11,787 18,161 19,300 14,641 14,365 21,940 11,601 0.26%
-
NP to SH 11,787 18,161 19,300 14,641 14,365 21,940 11,601 0.26%
-
Tax Rate 40.21% 28.94% 25.19% 27.54% 23.83% 25.70% 25.96% -
Total Cost 44,111 56,657 55,804 56,644 57,977 75,792 50,635 -2.27%
-
Net Worth 728,020 830,217 801,839 764,989 759,527 392,472 371,807 11.83%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 100,536 17,296 17,307 17,332 17,307 - 12,341 41.80%
Div Payout % 852.94% 95.24% 89.67% 118.39% 120.48% - 106.38% -
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 728,020 830,217 801,839 764,989 759,527 392,472 371,807 11.83%
NOSH 866,691 864,809 865,357 866,647 865,361 874,103 822,765 0.86%
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 21.09% 24.27% 25.70% 20.54% 19.86% 22.45% 18.64% -
ROE 1.62% 2.19% 2.41% 1.91% 1.89% 5.59% 3.12% -
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 6.45 8.65 8.68 8.23 8.36 11.18 7.56 -2.60%
EPS 1.36 2.10 2.23 1.69 1.66 2.51 1.41 -0.59%
DPS 11.60 2.00 2.00 2.00 2.00 0.00 1.50 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 - 866,691
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.59 8.82 8.85 8.40 8.53 11.52 7.34 -1.77%
EPS 1.39 2.14 2.28 1.73 1.69 2.59 1.37 0.24%
DPS 11.85 2.04 2.04 2.04 2.04 0.00 1.45 41.87%
NAPS 0.8582 0.9786 0.9452 0.9018 0.8953 0.4626 0.4383 11.83%
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 16.59 14.10 13.02 9.73 7.30 10.02 7.54 14.03%
P/EPS 78.68 58.10 50.67 47.35 36.75 44.62 40.43 11.72%
EY 1.27 1.72 1.97 2.11 2.72 2.24 2.47 -10.48%
DY 10.84 1.64 1.77 2.50 3.28 0.00 2.63 26.59%
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 17.37 13.64 12.44 9.60 7.18 9.30 7.40 15.26%
P/EPS 82.35 56.19 48.42 46.76 36.14 41.43 39.72 12.90%
EY 1.21 1.78 2.07 2.14 2.77 2.41 2.52 -11.49%
DY 10.36 1.69 1.85 2.53 3.33 0.00 2.68 25.25%
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