[UNICO] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -6.9%
YoY- 190.56%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 416,216 335,723 329,392 298,624 245,340 222,564 218,616 53.67%
PBT 117,248 102,214 100,930 92,340 91,164 41,803 44,144 91.90%
Tax -28,912 -25,487 -21,500 -17,074 -10,316 -10,209 -11,406 86.01%
NP 88,336 76,727 79,430 75,266 80,848 31,594 32,737 93.93%
-
NP to SH 88,336 76,727 79,430 75,266 80,848 31,594 32,737 93.93%
-
Tax Rate 24.66% 24.93% 21.30% 18.49% 11.32% 24.42% 25.84% -
Total Cost 327,880 258,996 249,961 223,358 164,492 190,970 185,878 46.04%
-
Net Worth 434,581 408,024 388,783 390,539 383,773 377,230 373,585 10.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 56,416 46,180 68,893 - 32,996 16,534 -
Div Payout % - 73.53% 58.14% 91.53% - 104.44% 50.51% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 434,581 408,024 388,783 390,539 383,773 377,230 373,585 10.61%
NOSH 876,349 867,952 865,886 861,167 849,243 824,908 826,700 3.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.22% 22.85% 24.11% 25.20% 32.95% 14.20% 14.97% -
ROE 20.33% 18.80% 20.43% 19.27% 21.07% 8.38% 8.76% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.49 38.68 38.04 34.68 28.89 26.98 26.44 47.81%
EPS 10.08 8.84 9.17 8.74 9.52 3.83 3.96 86.53%
DPS 0.00 6.50 5.33 8.00 0.00 4.00 2.00 -
NAPS 0.4959 0.4701 0.449 0.4535 0.4519 0.4573 0.4519 6.39%
Adjusted Per Share Value based on latest NOSH - 875,427
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.06 39.57 38.83 35.20 28.92 26.24 25.77 53.66%
EPS 10.41 9.04 9.36 8.87 9.53 3.72 3.86 93.86%
DPS 0.00 6.65 5.44 8.12 0.00 3.89 1.95 -
NAPS 0.5123 0.481 0.4583 0.4604 0.4524 0.4447 0.4404 10.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.02 1.12 0.69 0.64 0.55 0.57 -
P/RPS 2.11 2.64 2.94 1.99 2.22 2.04 2.16 -1.55%
P/EPS 9.92 11.54 12.21 7.89 6.72 14.36 14.39 -21.98%
EY 10.08 8.67 8.19 12.67 14.88 6.96 6.95 28.15%
DY 0.00 6.37 4.76 11.59 0.00 7.27 3.51 -
P/NAPS 2.02 2.17 2.49 1.52 1.42 1.20 1.26 37.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 13/02/07 -
Price 0.90 1.06 1.04 0.96 0.62 0.58 0.56 -
P/RPS 1.89 2.74 2.73 2.77 2.15 2.15 2.12 -7.37%
P/EPS 8.93 11.99 11.34 10.98 6.51 15.14 14.14 -26.41%
EY 11.20 8.34 8.82 9.10 15.35 6.60 7.07 35.93%
DY 0.00 6.13 5.13 8.33 0.00 6.90 3.57 -
P/NAPS 1.81 2.25 2.32 2.12 1.37 1.27 1.24 28.70%

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