[UNICO] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -41.42%
YoY- -76.65%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 175,638 264,711 275,472 232,245 277,943 378,442 236,491 -4.83%
PBT 38,535 92,180 95,598 55,964 53,105 108,735 56,612 -6.20%
Tax -23,615 -28,277 -27,348 -13,887 -13,936 -30,136 -10,664 14.15%
NP 14,920 63,903 68,250 42,077 39,169 78,599 45,948 -17.08%
-
NP to SH 14,920 63,903 68,250 42,077 39,169 78,599 45,948 -17.08%
-
Tax Rate 61.28% 30.68% 28.61% 24.81% 26.24% 27.72% 18.84% -
Total Cost 160,718 200,808 207,222 190,168 238,774 299,843 190,543 -2.79%
-
Net Worth 739,500 838,896 821,587 0 762,608 434,581 383,773 11.54%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 122,183 38,948 38,962 34,602 17,307 35,017 32,809 24.47%
Div Payout % 818.92% 60.95% 57.09% 82.24% 44.19% 44.55% 71.41% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 739,500 838,896 821,587 0 762,608 434,581 383,773 11.54%
NOSH 870,000 864,841 864,828 861,956 871,851 876,349 849,243 0.40%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.49% 24.14% 24.78% 18.12% 14.09% 20.77% 19.43% -
ROE 2.02% 7.62% 8.31% 0.00% 5.14% 18.09% 11.97% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.19 30.61 31.85 26.94 31.88 43.18 27.85 -5.21%
EPS 1.71 7.39 7.89 4.88 4.49 8.97 5.41 -17.45%
DPS 14.10 4.50 4.50 4.00 2.00 4.00 3.86 24.07%
NAPS 0.85 0.97 0.95 0.00 0.8747 0.4959 0.4519 11.09%
Adjusted Per Share Value based on latest NOSH - 870,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.70 31.20 32.47 27.38 32.76 44.61 27.88 -4.83%
EPS 1.76 7.53 8.05 4.96 4.62 9.27 5.42 -17.07%
DPS 14.40 4.59 4.59 4.08 2.04 4.13 3.87 24.45%
NAPS 0.8717 0.9889 0.9685 0.00 0.8989 0.5123 0.4524 11.54%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.06 1.21 1.01 1.00 0.70 1.00 0.64 -
P/RPS 5.25 3.95 3.17 3.71 2.20 2.32 2.30 14.73%
P/EPS 61.81 16.38 12.80 20.49 15.58 11.15 11.83 31.69%
EY 1.62 6.11 7.81 4.88 6.42 8.97 8.45 -24.04%
DY 13.30 3.72 4.46 4.00 2.86 4.00 6.04 14.04%
P/NAPS 1.25 1.25 1.06 0.00 0.80 2.02 1.42 -2.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 13/08/13 17/08/12 19/08/11 27/08/10 25/08/09 26/08/08 24/08/07 -
Price 1.05 1.26 1.00 0.97 0.80 0.90 0.62 -
P/RPS 5.20 4.12 3.14 3.60 2.51 2.08 2.23 15.14%
P/EPS 61.23 17.05 12.67 19.87 17.81 10.03 11.46 32.18%
EY 1.63 5.86 7.89 5.03 5.62 9.97 8.73 -24.37%
DY 13.43 3.57 4.50 4.12 2.50 4.44 6.23 13.64%
P/NAPS 1.24 1.30 1.05 0.00 0.91 1.81 1.37 -1.64%

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