[UNICO] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 5.53%
YoY- 142.63%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 399,550 416,216 335,723 329,392 298,624 245,340 222,564 47.55%
PBT 95,504 117,248 102,214 100,930 92,340 91,164 41,803 73.20%
Tax -24,234 -28,912 -25,487 -21,500 -17,074 -10,316 -10,209 77.66%
NP 71,270 88,336 76,727 79,430 75,266 80,848 31,594 71.74%
-
NP to SH 71,270 88,336 76,727 79,430 75,266 80,848 31,594 71.74%
-
Tax Rate 25.37% 24.66% 24.93% 21.30% 18.49% 11.32% 24.42% -
Total Cost 328,280 327,880 258,996 249,961 223,358 164,492 190,970 43.35%
-
Net Worth 412,772 434,581 408,024 388,783 390,539 383,773 377,230 6.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 56,416 46,180 68,893 - 32,996 -
Div Payout % - - 73.53% 58.14% 91.53% - 104.44% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 412,772 434,581 408,024 388,783 390,539 383,773 377,230 6.16%
NOSH 873,406 876,349 867,952 865,886 861,167 849,243 824,908 3.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.84% 21.22% 22.85% 24.11% 25.20% 32.95% 14.20% -
ROE 17.27% 20.33% 18.80% 20.43% 19.27% 21.07% 8.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.75 47.49 38.68 38.04 34.68 28.89 26.98 42.06%
EPS 8.16 10.08 8.84 9.17 8.74 9.52 3.83 65.34%
DPS 0.00 0.00 6.50 5.33 8.00 0.00 4.00 -
NAPS 0.4726 0.4959 0.4701 0.449 0.4535 0.4519 0.4573 2.21%
Adjusted Per Share Value based on latest NOSH - 874,103
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.10 49.06 39.57 38.83 35.20 28.92 26.24 47.53%
EPS 8.40 10.41 9.04 9.36 8.87 9.53 3.72 71.86%
DPS 0.00 0.00 6.65 5.44 8.12 0.00 3.89 -
NAPS 0.4866 0.5123 0.481 0.4583 0.4604 0.4524 0.4447 6.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.85 1.00 1.02 1.12 0.69 0.64 0.55 -
P/RPS 1.86 2.11 2.64 2.94 1.99 2.22 2.04 -5.95%
P/EPS 10.42 9.92 11.54 12.21 7.89 6.72 14.36 -19.20%
EY 9.60 10.08 8.67 8.19 12.67 14.88 6.96 23.83%
DY 0.00 0.00 6.37 4.76 11.59 0.00 7.27 -
P/NAPS 1.80 2.02 2.17 2.49 1.52 1.42 1.20 30.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 -
Price 0.65 0.90 1.06 1.04 0.96 0.62 0.58 -
P/RPS 1.42 1.89 2.74 2.73 2.77 2.15 2.15 -24.10%
P/EPS 7.97 8.93 11.99 11.34 10.98 6.51 15.14 -34.72%
EY 12.55 11.20 8.34 8.82 9.10 15.35 6.60 53.30%
DY 0.00 0.00 6.13 5.13 8.33 0.00 6.90 -
P/NAPS 1.38 1.81 2.25 2.32 2.12 1.37 1.27 5.67%

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