[UNICO] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 10.55%
YoY- 6.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 245,340 222,564 218,616 203,454 189,632 179,232 176,414 24.66%
PBT 91,164 41,803 44,144 34,878 31,932 37,883 45,772 58.50%
Tax -10,316 -10,209 -11,406 -8,974 -8,500 -8,440 -12,229 -10.74%
NP 80,848 31,594 32,737 25,904 23,432 29,443 33,542 80.06%
-
NP to SH 80,848 31,594 32,737 25,904 23,432 29,443 33,542 80.06%
-
Tax Rate 11.32% 24.42% 25.84% 25.73% 26.62% 22.28% 26.72% -
Total Cost 164,492 190,970 185,878 177,550 166,200 149,789 142,872 9.87%
-
Net Worth 383,773 377,230 373,585 364,482 367,073 387,073 387,893 -0.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 32,996 16,534 - - 16,921 - -
Div Payout % - 104.44% 50.51% - - 57.47% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 383,773 377,230 373,585 364,482 367,073 387,073 387,893 -0.71%
NOSH 849,243 824,908 826,700 830,256 825,070 846,063 849,898 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.95% 14.20% 14.97% 12.73% 12.36% 16.43% 19.01% -
ROE 21.07% 8.38% 8.76% 7.11% 6.38% 7.61% 8.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.89 26.98 26.44 24.50 22.98 21.18 20.76 24.72%
EPS 9.52 3.83 3.96 3.12 2.84 3.48 3.95 80.04%
DPS 0.00 4.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 0.4519 0.4573 0.4519 0.439 0.4449 0.4575 0.4564 -0.66%
Adjusted Per Share Value based on latest NOSH - 834,588
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.92 26.24 25.77 23.98 22.35 21.13 20.80 24.64%
EPS 9.53 3.72 3.86 3.05 2.76 3.47 3.95 80.17%
DPS 0.00 3.89 1.95 0.00 0.00 1.99 0.00 -
NAPS 0.4524 0.4447 0.4404 0.4296 0.4327 0.4563 0.4572 -0.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.55 0.57 0.50 0.50 0.49 0.44 -
P/RPS 2.22 2.04 2.16 2.04 2.18 2.31 2.12 3.12%
P/EPS 6.72 14.36 14.39 16.03 17.61 14.08 11.15 -28.71%
EY 14.88 6.96 6.95 6.24 5.68 7.10 8.97 40.26%
DY 0.00 7.27 3.51 0.00 0.00 4.08 0.00 -
P/NAPS 1.42 1.20 1.26 1.14 1.12 1.07 0.96 29.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 24/02/06 -
Price 0.62 0.58 0.56 0.55 0.51 0.50 0.47 -
P/RPS 2.15 2.15 2.12 2.24 2.22 2.36 2.26 -3.28%
P/EPS 6.51 15.14 14.14 17.63 17.96 14.37 11.91 -33.22%
EY 15.35 6.60 7.07 5.67 5.57 6.96 8.40 49.63%
DY 0.00 6.90 3.57 0.00 0.00 4.00 0.00 -
P/NAPS 1.37 1.27 1.24 1.25 1.15 1.09 1.03 21.00%

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
Post a Comment