[UNICO] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 9.04%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 277,943 378,442 236,491 187,936 189,743 182,653 159,154 9.72%
PBT 53,105 108,735 56,612 41,549 38,466 46,193 43,351 3.43%
Tax -13,936 -30,136 -10,664 -9,442 -12,715 -10,989 -13,067 1.07%
NP 39,169 78,599 45,948 32,107 25,751 35,204 30,284 4.37%
-
NP to SH 39,169 78,599 45,948 32,107 25,751 35,204 30,284 4.37%
-
Tax Rate 26.24% 27.72% 18.84% 22.72% 33.06% 23.79% 30.14% -
Total Cost 238,774 299,843 190,543 155,829 163,992 147,449 128,870 10.81%
-
Net Worth 762,608 434,581 383,773 367,073 371,310 217,100 328,864 15.03%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 17,307 35,017 32,809 16,484 47,638 7,728 21,512 -3.55%
Div Payout % 44.19% 44.55% 71.41% 51.34% 184.99% 21.95% 71.03% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 762,608 434,581 383,773 367,073 371,310 217,100 328,864 15.03%
NOSH 871,851 876,349 849,243 825,070 863,513 220,800 220,714 25.70%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.09% 20.77% 19.43% 17.08% 13.57% 19.27% 19.03% -
ROE 5.14% 18.09% 11.97% 8.75% 6.94% 16.22% 9.21% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.88 43.18 27.85 22.78 21.97 84.13 72.11 -12.70%
EPS 4.49 8.97 5.41 3.89 2.98 16.22 13.72 -16.97%
DPS 2.00 4.00 3.86 2.00 5.50 3.50 9.75 -23.18%
NAPS 0.8747 0.4959 0.4519 0.4449 0.43 1.00 1.49 -8.48%
Adjusted Per Share Value based on latest NOSH - 825,070
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 32.76 44.61 27.88 22.15 22.37 21.53 18.76 9.72%
EPS 4.62 9.27 5.42 3.78 3.04 4.15 3.57 4.38%
DPS 2.04 4.13 3.87 1.94 5.62 0.91 2.54 -3.58%
NAPS 0.8989 0.5123 0.4524 0.4327 0.4377 0.2559 0.3877 15.03%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.70 1.00 0.64 0.50 0.47 1.80 0.34 -
P/RPS 2.20 2.32 2.30 2.20 2.14 2.14 0.47 29.30%
P/EPS 15.58 11.15 11.83 12.85 15.76 11.10 2.48 35.79%
EY 6.42 8.97 8.45 7.78 6.34 9.01 40.36 -26.37%
DY 2.86 4.00 6.04 4.00 11.70 1.94 28.67 -31.87%
P/NAPS 0.80 2.02 1.42 1.12 1.09 1.80 0.23 23.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 24/08/07 29/08/06 30/08/05 18/08/04 31/07/03 -
Price 0.80 0.90 0.62 0.51 0.45 0.46 0.35 -
P/RPS 2.51 2.08 2.23 2.24 2.05 0.55 0.49 31.26%
P/EPS 17.81 10.03 11.46 13.11 15.09 2.84 2.55 38.21%
EY 5.62 9.97 8.73 7.63 6.63 35.25 39.20 -27.63%
DY 2.50 4.44 6.23 3.92 12.22 7.61 27.85 -33.06%
P/NAPS 0.91 1.81 1.37 1.15 1.05 0.46 0.23 25.73%

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