[UNICO] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 36.19%
YoY- -42.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 212,824 199,112 239,184 241,689 219,964 226,868 325,281 -24.61%
PBT 53,958 39,904 51,897 51,474 36,800 24,120 76,387 -20.66%
Tax -13,026 -9,968 -12,688 -13,232 -8,720 -5,288 -19,842 -24.44%
NP 40,932 29,936 39,209 38,242 28,080 18,832 56,545 -19.36%
-
NP to SH 40,932 29,936 39,209 38,242 28,080 18,832 56,545 -19.36%
-
Tax Rate 24.14% 24.98% 24.45% 25.71% 23.70% 21.92% 25.98% -
Total Cost 171,892 169,176 199,975 203,446 191,884 208,036 268,736 -25.74%
-
Net Worth 781,138 0 782,333 763,048 750,889 762,608 756,358 2.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 34,566 23,051 - - 60,891 -
Div Payout % - - 88.16% 60.28% - - 107.69% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 781,138 0 782,333 763,048 750,889 762,608 756,358 2.17%
NOSH 863,900 861,956 864,170 864,447 867,378 871,851 869,877 -0.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.23% 15.03% 16.39% 15.82% 12.77% 8.30% 17.38% -
ROE 5.24% 0.00% 5.01% 5.01% 3.74% 2.47% 7.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.64 23.10 27.68 27.96 25.36 26.02 37.39 -24.25%
EPS 4.74 3.48 4.53 4.43 3.24 2.16 6.50 -18.96%
DPS 0.00 0.00 4.00 2.67 0.00 0.00 7.00 -
NAPS 0.9042 0.00 0.9053 0.8827 0.8657 0.8747 0.8695 2.64%
Adjusted Per Share Value based on latest NOSH - 866,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.09 23.47 28.19 28.49 25.93 26.74 38.34 -24.60%
EPS 4.82 3.53 4.62 4.51 3.31 2.22 6.67 -19.45%
DPS 0.00 0.00 4.07 2.72 0.00 0.00 7.18 -
NAPS 0.9208 0.00 0.9222 0.8995 0.8851 0.8989 0.8916 2.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.09 1.00 0.93 0.80 0.80 0.70 0.60 -
P/RPS 4.42 4.33 3.36 2.86 3.15 2.69 1.60 96.75%
P/EPS 23.01 28.79 20.50 18.08 24.71 32.41 9.23 83.75%
EY 4.35 3.47 4.88 5.53 4.05 3.09 10.83 -45.53%
DY 0.00 0.00 4.30 3.33 0.00 0.00 11.67 -
P/NAPS 1.21 0.00 1.03 0.91 0.92 0.80 0.69 45.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 31/05/10 24/02/10 20/11/09 25/08/09 26/05/09 -
Price 1.07 0.97 0.94 0.79 0.80 0.80 0.75 -
P/RPS 4.34 4.20 3.40 2.83 3.15 3.07 2.01 66.97%
P/EPS 22.58 27.93 20.72 17.86 24.71 37.04 11.54 56.37%
EY 4.43 3.58 4.83 5.60 4.05 2.70 8.67 -36.06%
DY 0.00 0.00 4.26 3.38 0.00 0.00 9.33 -
P/NAPS 1.18 0.00 1.04 0.89 0.92 0.91 0.86 23.45%

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