[UNICO] YoY TTM Result on 31-Mar-2009 [#4]

Stock

[UNICO] UNICO-DESA PLANTATIONS BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- -15.8%

YoY- -26.3%

Quarter Report

UNICO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	290,789	246,899	239,184	325,280	335,723	222,564	179,181	8.39%
YoY %	17.78%	3.23%	-26.47%	-3.11%	50.84%	24.21%	-	-
Horiz. %	162.29%	137.79%	133.49%	181.54%	187.37%	124.21%	100.00%	-
PBT	108,156	74,964	52,018	76,387	102,214	41,804	37,883	19.08%
YoY %	44.28%	44.11%	-31.90%	-25.27%	144.51%	10.35%	-	-
Horiz. %	285.50%	197.88%	137.31%	201.64%	269.81%	110.35%	100.00%	-
Tax	-32,405	-21,975	-12,717	-19,842	-25,487	-10,210	-8,439	25.11%
YoY %	-47.46%	-72.80%	35.91%	22.15%	-149.63%	-20.99%	-	-
Horiz. %	383.99%	260.40%	150.69%	235.12%	302.01%	120.99%	100.00%	-
NP	75,751	52,989	39,301	56,545	76,727	31,594	29,444	17.04%
YoY %	42.96%	34.83%	-30.50%	-26.30%	142.85%	7.30%	-	-
Horiz. %	257.27%	179.97%	133.48%	192.04%	260.59%	107.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,751	52,989	39,301	56,545	76,727	31,594	29,444	17.04%
YoY %	42.96%	34.83%	-30.50%	-26.30%	142.85%	7.30%	-	-
Horiz. %	257.27%	179.97%	133.48%	192.04%	260.59%	107.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.96%	29.31%	24.45%	25.98%	24.93%	24.42%	22.28%	-
YoY %	2.22%	19.88%	-5.89%	4.21%	2.09%	9.61%	-	-
Horiz. %	134.47%	131.55%	109.74%	116.61%	111.89%	109.61%	100.00%	-
Total Cost	215,038	193,910	199,883	268,735	258,996	190,970	149,737	6.21%
YoY %	10.90%	-2.99%	-25.62%	3.76%	35.62%	27.54%	-	-
Horiz. %	143.61%	129.50%	133.49%	179.47%	172.97%	127.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	831,443	796,934	755,386	748,834	411,433	374,401	377,085	14.07%
YoY %	4.33%	5.50%	0.87%	82.01%	9.89%	-0.71%	-	-
Horiz. %	220.49%	211.34%	200.32%	198.58%	109.11%	99.29%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	38,948	38,962	34,602	17,307	35,017	32,809	16,484	15.39%
YoY %	-0.04%	12.60%	99.93%	-50.58%	6.73%	99.04%	-	-
Horiz. %	236.28%	236.36%	209.91%	104.99%	212.43%	199.04%	100.00%	-
Div Payout %	51.42%	73.53%	88.05%	30.61%	45.64%	103.85%	55.99%	-
YoY %	-30.07%	-16.49%	187.65%	-32.93%	-56.05%	85.48%	-	-
Horiz. %	91.84%	131.33%	157.26%	54.67%	81.51%	185.48%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	831,443	796,934	755,386	748,834	411,433	374,401	377,085	14.07%
YoY %	4.33%	5.50%	0.87%	82.01%	9.89%	-0.71%	-	-
Horiz. %	220.49%	211.34%	200.32%	198.58%	109.11%	99.29%	100.00%	-
NOSH	866,086	866,232	863,495	861,025	875,204	818,720	824,230	0.82%
YoY %	-0.02%	0.32%	0.29%	-1.62%	6.90%	-0.67%	-	-
Horiz. %	105.08%	105.10%	104.76%	104.46%	106.18%	99.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	26.05%	21.46%	16.43%	17.38%	22.85%	14.20%	16.43%	-
YoY %	21.39%	30.61%	-5.47%	-23.94%	60.92%	-13.57%	-	-
Horiz. %	158.55%	130.61%	100.00%	105.78%	139.07%	86.43%	100.00%	-
ROE	9.11%	6.65%	5.20%	7.55%	18.65%	8.44%	7.81%	-
YoY %	36.99%	27.88%	-31.13%	-59.52%	120.97%	8.07%	-	-
Horiz. %	116.65%	85.15%	66.58%	96.67%	238.80%	108.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	33.58	28.50	27.70	37.78	38.36	27.18	21.74	7.50%
YoY %	17.82%	2.89%	-26.68%	-1.51%	41.13%	25.02%	-	-
Horiz. %	154.46%	131.09%	127.41%	173.78%	176.45%	125.02%	100.00%	-
EPS	8.75	6.12	4.55	6.57	8.77	3.86	3.57	16.09%
YoY %	42.97%	34.51%	-30.75%	-25.09%	127.20%	8.12%	-	-
Horiz. %	245.10%	171.43%	127.45%	184.03%	245.66%	108.12%	100.00%	-
DPS	4.50	4.50	4.00	2.00	4.00	4.00	2.00	14.45%
YoY %	0.00%	12.50%	100.00%	-50.00%	0.00%	100.00%	-	-
Horiz. %	225.00%	225.00%	200.00%	100.00%	200.00%	200.00%	100.00%	-
NAPS	0.96	0.92	0.8748	0.8697	0.4701	0.4573	0.4575	13.13%
YoY %	4.35%	5.17%	0.59%	85.00%	2.80%	-0.04%	-	-
Horiz. %	209.84%	201.09%	191.21%	190.10%	102.75%	99.96%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 861,025
RPS	34.28	29.10	28.19	38.34	39.57	26.24	21.12	8.39%
YoY %	17.80%	3.23%	-26.47%	-3.11%	50.80%	24.24%	-	-
Horiz. %	162.31%	137.78%	133.48%	181.53%	187.36%	124.24%	100.00%	-
EPS	8.93	6.25	4.63	6.67	9.04	3.72	3.47	17.04%
YoY %	42.88%	34.99%	-30.58%	-26.22%	143.01%	7.20%	-	-
Horiz. %	257.35%	180.12%	133.43%	192.22%	260.52%	107.20%	100.00%	-
DPS	4.59	4.59	4.08	2.04	4.13	3.87	1.94	15.41%
YoY %	0.00%	12.50%	100.00%	-50.61%	6.72%	99.48%	-	-
Horiz. %	236.60%	236.60%	210.31%	105.15%	212.89%	199.48%	100.00%	-
NAPS	0.9801	0.9394	0.8904	0.8827	0.485	0.4413	0.4445	14.07%
YoY %	4.33%	5.50%	0.87%	82.00%	9.90%	-0.72%	-	-
Horiz. %	220.49%	211.34%	200.31%	198.58%	109.11%	99.28%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.26	1.05	0.93	0.60	1.02	0.55	0.49	-
P/RPS	3.75	3.68	3.36	1.59	2.66	2.02	2.25	8.87%
YoY %	1.90%	9.52%	111.32%	-40.23%	31.68%	-10.22%	-	-
Horiz. %	166.67%	163.56%	149.33%	70.67%	118.22%	89.78%	100.00%	-
P/EPS	14.41	17.16	20.43	9.14	11.63	14.25	13.72	0.82%
YoY %	-16.03%	-16.01%	123.52%	-21.41%	-18.39%	3.86%	-	-
Horiz. %	105.03%	125.07%	148.91%	66.62%	84.77%	103.86%	100.00%	-
EY	6.94	5.83	4.89	10.95	8.59	7.02	7.29	-0.81%
YoY %	19.04%	19.22%	-55.34%	27.47%	22.36%	-3.70%	-	-
Horiz. %	95.20%	79.97%	67.08%	150.21%	117.83%	96.30%	100.00%	-
DY	3.57	4.29	4.30	3.33	3.92	7.27	4.08	-2.19%
YoY %	-16.78%	-0.23%	29.13%	-15.05%	-46.08%	78.19%	-	-
Horiz. %	87.50%	105.15%	105.39%	81.62%	96.08%	178.19%	100.00%	-
P/NAPS	1.31	1.14	1.06	0.69	2.17	1.20	1.07	3.42%
YoY %	14.91%	7.55%	53.62%	-68.20%	80.83%	12.15%	-	-
Horiz. %	122.43%	106.54%	99.07%	64.49%	202.80%	112.15%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/12	27/05/11	31/05/10	26/05/09	26/05/08	28/05/07	26/05/06	-
Price	1.22	1.01	0.94	0.75	1.06	0.58	0.50	-
P/RPS	3.63	3.54	3.39	1.99	2.76	2.13	2.30	7.89%
YoY %	2.54%	4.42%	70.35%	-27.90%	29.58%	-7.39%	-	-
Horiz. %	157.83%	153.91%	147.39%	86.52%	120.00%	92.61%	100.00%	-
P/EPS	13.95	16.51	20.65	11.42	12.09	15.03	14.00	-0.05%
YoY %	-15.51%	-20.05%	80.82%	-5.54%	-19.56%	7.36%	-	-
Horiz. %	99.64%	117.93%	147.50%	81.57%	86.36%	107.36%	100.00%	-
EY	7.17	6.06	4.84	8.76	8.27	6.65	7.14	0.06%
YoY %	18.32%	25.21%	-44.75%	5.93%	24.36%	-6.86%	-	-
Horiz. %	100.42%	84.87%	67.79%	122.69%	115.83%	93.14%	100.00%	-
DY	3.69	4.46	4.26	2.67	3.77	6.90	4.00	-1.33%
YoY %	-17.26%	4.69%	59.55%	-29.18%	-45.36%	72.50%	-	-
Horiz. %	92.25%	111.50%	106.50%	66.75%	94.25%	172.50%	100.00%	-
P/NAPS	1.27	1.10	1.07	0.86	2.25	1.27	1.09	2.57%
YoY %	15.45%	2.80%	24.42%	-61.78%	77.17%	16.51%	-	-
Horiz. %	116.51%	100.92%	98.17%	78.90%	206.42%	116.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos