[UNICO] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -4.54%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 234,431 360,795 305,646 210,832 178,084 186,777 178,157 4.67%
PBT 48,503 93,127 84,393 36,663 37,683 45,611 49,962 -0.49%
Tax -13,184 -25,973 -17,779 -7,824 -10,792 -14,300 -12,794 0.50%
NP 35,319 67,154 66,614 28,839 26,891 31,311 37,168 -0.84%
-
NP to SH 35,319 67,154 66,614 28,839 26,891 31,311 37,168 -0.84%
-
Tax Rate 27.18% 27.89% 21.07% 21.34% 28.64% 31.35% 25.61% -
Total Cost 199,112 293,641 239,032 181,993 151,193 155,466 140,989 5.91%
-
Net Worth 764,989 759,527 392,472 371,807 384,502 379,042 220,692 22.99%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 17,332 17,307 55,485 12,341 30,327 34,646 16,546 0.77%
Div Payout % 49.08% 25.77% 83.29% 42.79% 112.78% 110.65% 44.52% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 764,989 759,527 392,472 371,807 384,502 379,042 220,692 22.99%
NOSH 866,647 865,361 874,103 822,765 842,467 861,460 220,692 25.57%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.07% 18.61% 21.79% 13.68% 15.10% 16.76% 20.86% -
ROE 4.62% 8.84% 16.97% 7.76% 6.99% 8.26% 16.84% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.05 41.69 34.97 25.62 21.14 21.68 80.73 -16.64%
EPS 4.08 7.76 7.62 3.51 3.19 3.63 16.84 -21.02%
DPS 2.00 2.00 6.35 1.50 3.60 4.02 7.50 -19.75%
NAPS 0.8827 0.8777 0.449 0.4519 0.4564 0.44 1.00 -2.05%
Adjusted Per Share Value based on latest NOSH - 822,765
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.63 42.53 36.03 24.85 20.99 22.02 21.00 4.67%
EPS 4.16 7.92 7.85 3.40 3.17 3.69 4.38 -0.85%
DPS 2.04 2.04 6.54 1.45 3.57 4.08 1.95 0.75%
NAPS 0.9018 0.8953 0.4626 0.4383 0.4532 0.4468 0.2601 23.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.80 0.61 1.12 0.57 0.44 0.47 0.51 -
P/RPS 2.96 1.46 3.20 2.22 2.08 2.17 0.63 29.38%
P/EPS 19.63 7.86 14.70 16.26 13.78 12.93 3.03 36.49%
EY 5.09 12.72 6.80 6.15 7.25 7.73 33.02 -26.75%
DY 2.50 3.28 5.67 2.63 8.18 8.56 14.71 -25.55%
P/NAPS 0.91 0.69 2.49 1.26 0.96 1.07 0.51 10.12%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 25/02/08 13/02/07 24/02/06 04/02/05 18/02/04 -
Price 0.79 0.60 1.04 0.56 0.47 0.46 0.48 -
P/RPS 2.92 1.44 2.97 2.19 2.22 2.12 0.59 30.51%
P/EPS 19.38 7.73 13.65 15.98 14.72 12.66 2.85 37.60%
EY 5.16 12.93 7.33 6.26 6.79 7.90 35.09 -27.32%
DY 2.53 3.33 6.10 2.68 7.66 8.74 15.63 -26.15%
P/NAPS 0.89 0.68 2.32 1.24 1.03 1.05 0.48 10.82%

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