[UNICO] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 36.73%
YoY- 45.77%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 313,404 246,899 242,021 212,824 199,112 239,184 241,689 18.97%
PBT 122,440 74,964 70,370 53,958 39,904 51,897 51,474 78.47%
Tax -31,460 -21,975 -17,349 -13,026 -9,968 -12,688 -13,232 78.42%
NP 90,980 52,989 53,021 40,932 29,936 39,209 38,242 78.49%
-
NP to SH 90,980 52,989 53,021 40,932 29,936 39,209 38,242 78.49%
-
Tax Rate 25.69% 29.31% 24.65% 24.14% 24.98% 24.45% 25.71% -
Total Cost 222,424 193,910 189,000 171,892 169,176 199,975 203,446 6.14%
-
Net Worth 821,587 795,792 801,140 781,138 0 782,333 763,048 5.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 38,924 23,056 - - 34,566 23,051 -
Div Payout % - 73.46% 43.48% - - 88.16% 60.28% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 821,587 795,792 801,140 781,138 0 782,333 763,048 5.06%
NOSH 864,828 864,991 864,602 863,900 861,956 864,170 864,447 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.03% 21.46% 21.91% 19.23% 15.03% 16.39% 15.82% -
ROE 11.07% 6.66% 6.62% 5.24% 0.00% 5.01% 5.01% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.24 28.54 27.99 24.64 23.10 27.68 27.96 18.93%
EPS 10.52 6.13 6.13 4.74 3.48 4.53 4.43 78.27%
DPS 0.00 4.50 2.67 0.00 0.00 4.00 2.67 -
NAPS 0.95 0.92 0.9266 0.9042 0.00 0.9053 0.8827 5.03%
Adjusted Per Share Value based on latest NOSH - 865,100
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.94 29.10 28.53 25.09 23.47 28.19 28.49 18.96%
EPS 10.72 6.25 6.25 4.82 3.53 4.62 4.51 78.38%
DPS 0.00 4.59 2.72 0.00 0.00 4.07 2.72 -
NAPS 0.9685 0.9381 0.9444 0.9208 0.00 0.9222 0.8995 5.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.05 1.13 1.09 1.00 0.93 0.80 -
P/RPS 2.79 3.68 4.04 4.42 4.33 3.36 2.86 -1.64%
P/EPS 9.60 17.14 18.43 23.01 28.79 20.50 18.08 -34.50%
EY 10.42 5.83 5.43 4.35 3.47 4.88 5.53 52.73%
DY 0.00 4.29 2.36 0.00 0.00 4.30 3.33 -
P/NAPS 1.06 1.14 1.22 1.21 0.00 1.03 0.91 10.73%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 24/02/10 -
Price 1.00 1.01 1.08 1.07 0.97 0.94 0.79 -
P/RPS 2.76 3.54 3.86 4.34 4.20 3.40 2.83 -1.66%
P/EPS 9.51 16.49 17.61 22.58 27.93 20.72 17.86 -34.38%
EY 10.52 6.07 5.68 4.43 3.58 4.83 5.60 52.42%
DY 0.00 4.46 2.47 0.00 0.00 4.26 3.38 -
P/NAPS 1.05 1.10 1.17 1.18 0.00 1.04 0.89 11.68%

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