[UNICO] YoY 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- -12.25%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
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 38,204 59,416 65,383 57,917 53,164 88,679 58,602 -6.87%
PBT 7,660 27,178 22,186 13,291 9,776 26,516 8,695 -2.08%
Tax -2,811 -11,242 -8,963 -2,764 -3,231 -9,362 -1,654 9.23%
NP 4,849 15,936 13,223 10,527 6,545 17,154 7,041 -6.02%
-
NP to SH 4,849 15,936 13,223 10,527 6,545 17,154 7,041 -6.02%
-
Tax Rate 36.70% 41.36% 40.40% 20.80% 33.05% 35.31% 19.02% -
Total Cost 33,355 43,480 52,160 47,390 46,619 71,525 51,561 -6.99%
-
Net Worth 736,008 831,443 796,934 755,386 748,834 411,433 374,401 11.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 21,647 21,652 21,655 17,269 - - 20,468 0.93%
Div Payout % 446.43% 135.87% 163.77% 164.05% - - 290.70% -
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 736,008 831,443 796,934 755,386 748,834 411,433 374,401 11.91%
NOSH 865,892 866,086 866,232 863,495 861,025 875,204 818,720 0.93%
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 12.69% 26.82% 20.22% 18.18% 12.31% 19.34% 12.01% -
ROE 0.66% 1.92% 1.66% 1.39% 0.87% 4.17% 1.88% -
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 4.41 6.86 7.55 6.71 6.17 10.13 7.16 -7.75%
EPS 0.56 1.84 1.53 1.22 0.76 1.96 0.86 -6.89%
DPS 2.50 2.50 2.50 2.00 0.00 0.00 2.50 0.00%
NAPS 0.85 0.96 0.92 0.8748 0.8697 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 4.50 7.00 7.71 6.83 6.27 10.45 6.91 -6.89%
EPS 0.57 1.88 1.56 1.24 0.77 2.02 0.83 -6.06%
DPS 2.55 2.55 2.55 2.04 0.00 0.00 2.41 0.94%
NAPS 0.8676 0.9801 0.9394 0.8904 0.8827 0.485 0.4413 11.91%
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 24.70 18.37 13.91 13.87 9.72 10.07 7.68 21.47%
P/EPS 194.64 68.48 68.79 76.28 78.93 52.04 63.95 20.36%
EY 0.51 1.46 1.45 1.31 1.27 1.92 1.56 -16.98%
DY 2.29 1.98 2.38 2.15 0.00 0.00 4.55 -10.80%
P/NAPS 1.28 1.31 1.14 1.06 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 24.25 17.78 13.38 14.01 12.15 10.46 8.10 20.03%
P/EPS 191.07 66.30 66.16 77.11 98.67 54.08 67.44 18.93%
EY 0.52 1.51 1.51 1.30 1.01 1.85 1.48 -15.98%
DY 2.34 2.05 2.48 2.13 0.00 0.00 4.31 -9.67%
P/NAPS 1.26 1.27 1.10 1.07 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