[UNICO] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -8.43%
YoY- 103.53%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 209,092 290,789 308,497 313,110 313,404 246,899 242,021 -9.29%
PBT 58,536 103,156 107,970 110,844 122,440 74,964 70,370 -11.56%
Tax -14,948 -27,405 -28,217 -27,536 -31,460 -21,975 -17,349 -9.46%
NP 43,588 75,751 79,753 83,308 90,980 52,989 53,021 -12.25%
-
NP to SH 43,588 75,751 79,753 83,308 90,980 52,989 53,021 -12.25%
-
Tax Rate 25.54% 26.57% 26.13% 24.84% 25.69% 29.31% 24.65% -
Total Cost 165,504 215,038 228,744 229,802 222,424 193,910 189,000 -8.47%
-
Net Worth 838,896 831,096 831,004 812,339 821,587 795,792 801,140 3.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 38,957 23,083 - - 38,924 23,056 -
Div Payout % - 51.43% 28.94% - - 73.46% 43.48% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 838,896 831,096 831,004 812,339 821,587 795,792 801,140 3.12%
NOSH 864,841 865,725 865,629 864,190 864,828 864,991 864,602 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.85% 26.05% 25.85% 26.61% 29.03% 21.46% 21.91% -
ROE 5.20% 9.11% 9.60% 10.26% 11.07% 6.66% 6.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.18 33.59 35.64 36.23 36.24 28.54 27.99 -9.30%
EPS 5.04 8.75 9.21 9.64 10.52 6.13 6.13 -12.24%
DPS 0.00 4.50 2.67 0.00 0.00 4.50 2.67 -
NAPS 0.97 0.96 0.96 0.94 0.95 0.92 0.9266 3.10%
Adjusted Per Share Value based on latest NOSH - 863,424
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.65 34.28 36.37 36.91 36.94 29.10 28.53 -9.29%
EPS 5.14 8.93 9.40 9.82 10.72 6.25 6.25 -12.23%
DPS 0.00 4.59 2.72 0.00 0.00 4.59 2.72 -
NAPS 0.9889 0.9797 0.9796 0.9576 0.9685 0.9381 0.9444 3.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.21 1.26 1.22 1.04 1.01 1.05 1.13 -
P/RPS 5.00 3.75 3.42 2.87 2.79 3.68 4.04 15.28%
P/EPS 24.01 14.40 13.24 10.79 9.60 17.14 18.43 19.30%
EY 4.17 6.94 7.55 9.27 10.42 5.83 5.43 -16.15%
DY 0.00 3.57 2.19 0.00 0.00 4.29 2.36 -
P/NAPS 1.25 1.31 1.27 1.11 1.06 1.14 1.22 1.63%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 29/05/12 24/02/12 23/11/11 19/08/11 27/05/11 25/02/11 -
Price 1.26 1.22 1.18 1.15 1.00 1.01 1.08 -
P/RPS 5.21 3.63 3.31 3.17 2.76 3.54 3.86 22.15%
P/EPS 25.00 13.94 12.81 11.93 9.51 16.49 17.61 26.34%
EY 4.00 7.17 7.81 8.38 10.52 6.07 5.68 -20.86%
DY 0.00 3.69 2.26 0.00 0.00 4.46 2.47 -
P/NAPS 1.30 1.27 1.23 1.22 1.05 1.10 1.17 7.28%

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