[UNICO] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 26.38%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 298,624 245,340 222,564 218,616 203,454 189,632 179,232 40.49%
PBT 92,340 91,164 41,803 44,144 34,878 31,932 37,883 81.02%
Tax -17,074 -10,316 -10,209 -11,406 -8,974 -8,500 -8,440 59.88%
NP 75,266 80,848 31,594 32,737 25,904 23,432 29,443 86.85%
-
NP to SH 75,266 80,848 31,594 32,737 25,904 23,432 29,443 86.85%
-
Tax Rate 18.49% 11.32% 24.42% 25.84% 25.73% 26.62% 22.28% -
Total Cost 223,358 164,492 190,970 185,878 177,550 166,200 149,789 30.48%
-
Net Worth 390,539 383,773 377,230 373,585 364,482 367,073 387,073 0.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 68,893 - 32,996 16,534 - - 16,921 154.75%
Div Payout % 91.53% - 104.44% 50.51% - - 57.47% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 390,539 383,773 377,230 373,585 364,482 367,073 387,073 0.59%
NOSH 861,167 849,243 824,908 826,700 830,256 825,070 846,063 1.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.20% 32.95% 14.20% 14.97% 12.73% 12.36% 16.43% -
ROE 19.27% 21.07% 8.38% 8.76% 7.11% 6.38% 7.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.68 28.89 26.98 26.44 24.50 22.98 21.18 38.87%
EPS 8.74 9.52 3.83 3.96 3.12 2.84 3.48 84.66%
DPS 8.00 0.00 4.00 2.00 0.00 0.00 2.00 151.77%
NAPS 0.4535 0.4519 0.4573 0.4519 0.439 0.4449 0.4575 -0.58%
Adjusted Per Share Value based on latest NOSH - 822,765
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.20 28.92 26.24 25.77 23.98 22.35 21.13 40.48%
EPS 8.87 9.53 3.72 3.86 3.05 2.76 3.47 86.84%
DPS 8.12 0.00 3.89 1.95 0.00 0.00 1.99 155.13%
NAPS 0.4604 0.4524 0.4447 0.4404 0.4296 0.4327 0.4563 0.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.69 0.64 0.55 0.57 0.50 0.50 0.49 -
P/RPS 1.99 2.22 2.04 2.16 2.04 2.18 2.31 -9.45%
P/EPS 7.89 6.72 14.36 14.39 16.03 17.61 14.08 -32.00%
EY 12.67 14.88 6.96 6.95 6.24 5.68 7.10 47.07%
DY 11.59 0.00 7.27 3.51 0.00 0.00 4.08 100.45%
P/NAPS 1.52 1.42 1.20 1.26 1.14 1.12 1.07 26.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 -
Price 0.96 0.62 0.58 0.56 0.55 0.51 0.50 -
P/RPS 2.77 2.15 2.15 2.12 2.24 2.22 2.36 11.25%
P/EPS 10.98 6.51 15.14 14.14 17.63 17.96 14.37 -16.40%
EY 9.10 15.35 6.60 7.07 5.67 5.57 6.96 19.55%
DY 8.33 0.00 6.90 3.57 0.00 0.00 4.00 63.00%
P/NAPS 2.12 1.37 1.27 1.24 1.25 1.15 1.09 55.75%

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