[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -80.1%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 222,564 163,962 101,727 47,408 179,232 132,311 82,463 93.96%
PBT 41,803 33,108 17,439 7,983 37,883 34,329 16,464 86.22%
Tax -10,209 -8,555 -4,487 -2,125 -8,440 -9,172 -4,281 78.58%
NP 31,594 24,553 12,952 5,858 29,443 25,157 12,183 88.86%
-
NP to SH 31,594 24,553 12,952 5,858 29,443 25,157 12,183 88.86%
-
Tax Rate 24.42% 25.84% 25.73% 26.62% 22.28% 26.72% 26.00% -
Total Cost 190,970 139,409 88,775 41,550 149,789 107,154 70,280 94.84%
-
Net Worth 377,230 373,585 364,482 367,073 387,073 387,893 368,921 1.49%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 32,996 12,400 - - 16,921 - 17,159 54.69%
Div Payout % 104.44% 50.51% - - 57.47% - 140.85% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 377,230 373,585 364,482 367,073 387,073 387,893 368,921 1.49%
NOSH 824,908 826,700 830,256 825,070 846,063 849,898 857,957 -2.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.20% 14.97% 12.73% 12.36% 16.43% 19.01% 14.77% -
ROE 8.38% 6.57% 3.55% 1.60% 7.61% 6.49% 3.30% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.98 19.83 12.25 5.75 21.18 15.57 9.61 99.13%
EPS 3.83 2.97 1.56 0.71 3.48 2.96 1.42 93.88%
DPS 4.00 1.50 0.00 0.00 2.00 0.00 2.00 58.80%
NAPS 0.4573 0.4519 0.439 0.4449 0.4575 0.4564 0.43 4.19%
Adjusted Per Share Value based on latest NOSH - 825,070
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.24 19.33 11.99 5.59 21.13 15.60 9.72 93.99%
EPS 3.72 2.89 1.53 0.69 3.47 2.97 1.44 88.38%
DPS 3.89 1.46 0.00 0.00 1.99 0.00 2.02 54.84%
NAPS 0.4447 0.4404 0.4296 0.4327 0.4563 0.4572 0.4349 1.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.55 0.57 0.50 0.50 0.49 0.44 0.48 -
P/RPS 2.04 2.87 4.08 8.70 2.31 2.83 4.99 -44.94%
P/EPS 14.36 19.19 32.05 70.42 14.08 14.86 33.80 -43.51%
EY 6.96 5.21 3.12 1.42 7.10 6.73 2.96 76.91%
DY 7.27 2.63 0.00 0.00 4.08 0.00 4.17 44.90%
P/NAPS 1.20 1.26 1.14 1.12 1.07 0.96 1.12 4.71%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 24/02/06 23/11/05 -
Price 0.58 0.56 0.55 0.51 0.50 0.47 0.46 -
P/RPS 2.15 2.82 4.49 8.88 2.36 3.02 4.79 -41.40%
P/EPS 15.14 18.86 35.26 71.83 14.37 15.88 32.39 -39.79%
EY 6.60 5.30 2.84 1.39 6.96 6.30 3.09 65.92%
DY 6.90 2.68 0.00 0.00 4.00 0.00 4.35 36.04%
P/NAPS 1.27 1.24 1.25 1.15 1.09 1.03 1.07 12.11%

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