[UNICO] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 9.55%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 239,184 325,280 335,723 222,564 179,181 192,558 179,173 4.93%
PBT 52,018 76,387 102,214 41,804 37,883 42,262 48,809 1.06%
Tax -12,717 -19,842 -25,487 -10,210 -8,439 -13,865 -11,721 1.36%
NP 39,301 56,545 76,727 31,594 29,444 28,397 37,088 0.97%
-
NP to SH 39,301 56,545 76,727 31,594 29,444 28,397 37,088 0.97%
-
Tax Rate 24.45% 25.98% 24.93% 24.42% 22.28% 32.81% 24.01% -
Total Cost 199,883 268,735 258,996 190,970 149,737 164,161 142,085 5.85%
-
Net Worth 755,386 748,834 411,433 374,401 377,085 372,595 220,696 22.75%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 34,602 17,307 35,017 32,809 16,484 60,559 7,728 28.36%
Div Payout % 88.05% 30.61% 45.64% 103.85% 55.99% 213.26% 20.84% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 755,386 748,834 411,433 374,401 377,085 372,595 220,696 22.75%
NOSH 863,495 861,025 875,204 818,720 824,230 866,499 220,696 25.51%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.43% 17.38% 22.85% 14.20% 16.43% 14.75% 20.70% -
ROE 5.20% 7.55% 18.65% 8.44% 7.81% 7.62% 16.80% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 27.70 37.78 38.36 27.18 21.74 22.22 81.19 -16.40%
EPS 4.55 6.57 8.77 3.86 3.57 3.28 16.80 -19.55%
DPS 4.00 2.00 4.00 4.00 2.00 6.99 3.50 2.24%
NAPS 0.8748 0.8697 0.4701 0.4573 0.4575 0.43 1.00 -2.20%
Adjusted Per Share Value based on latest NOSH - 818,720
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.19 38.34 39.57 26.24 21.12 22.70 21.12 4.92%
EPS 4.63 6.67 9.04 3.72 3.47 3.35 4.37 0.96%
DPS 4.08 2.04 4.13 3.87 1.94 7.14 0.91 28.39%
NAPS 0.8904 0.8827 0.485 0.4413 0.4445 0.4392 0.2602 22.74%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.93 0.60 1.02 0.55 0.49 0.46 2.00 -
P/RPS 3.36 1.59 2.66 2.02 2.25 2.07 2.46 5.33%
P/EPS 20.43 9.14 11.63 14.25 13.72 14.04 11.90 9.42%
EY 4.89 10.95 8.59 7.02 7.29 7.12 8.40 -8.61%
DY 4.30 3.33 3.92 7.27 4.08 15.19 1.75 16.15%
P/NAPS 1.06 0.69 2.17 1.20 1.07 1.07 2.00 -10.03%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 26/05/09 26/05/08 28/05/07 26/05/06 31/05/05 31/05/04 -
Price 0.94 0.75 1.06 0.58 0.50 0.44 1.84 -
P/RPS 3.39 1.99 2.76 2.13 2.30 1.98 2.27 6.90%
P/EPS 20.65 11.42 12.09 15.03 14.00 13.43 10.95 11.14%
EY 4.84 8.76 8.27 6.65 7.14 7.45 9.13 -10.03%
DY 4.26 2.67 3.77 6.90 4.00 15.88 1.90 14.39%
P/NAPS 1.07 0.86 2.25 1.27 1.09 1.02 1.84 -8.63%

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