[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -80.91%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 246,899 181,516 106,412 49,778 239,184 181,267 109,982 71.53%
PBT 74,964 52,778 26,979 9,976 51,897 38,606 18,400 155.30%
Tax -21,975 -13,012 -6,513 -2,492 -12,688 -9,924 -4,360 194.25%
NP 52,989 39,766 20,466 7,484 39,209 28,682 14,040 142.60%
-
NP to SH 52,989 39,766 20,466 7,484 39,209 28,682 14,040 142.60%
-
Tax Rate 29.31% 24.65% 24.14% 24.98% 24.45% 25.71% 23.70% -
Total Cost 193,910 141,750 85,946 42,294 199,975 152,585 95,942 59.92%
-
Net Worth 795,792 801,140 781,138 0 782,333 763,048 750,889 3.95%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 38,924 17,292 - - 34,566 17,288 - -
Div Payout % 73.46% 43.48% - - 88.16% 60.28% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 795,792 801,140 781,138 0 782,333 763,048 750,889 3.95%
NOSH 864,991 864,602 863,900 861,956 864,170 864,447 867,378 -0.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 21.46% 21.91% 19.23% 15.03% 16.39% 15.82% 12.77% -
ROE 6.66% 4.96% 2.62% 0.00% 5.01% 3.76% 1.87% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.54 20.99 12.32 5.78 27.68 20.97 12.68 71.83%
EPS 6.13 4.60 2.37 0.87 4.53 3.32 1.62 143.02%
DPS 4.50 2.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 0.92 0.9266 0.9042 0.00 0.9053 0.8827 0.8657 4.14%
Adjusted Per Share Value based on latest NOSH - 861,956
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.10 21.40 12.54 5.87 28.19 21.37 12.96 71.55%
EPS 6.25 4.69 2.41 0.88 4.62 3.38 1.66 142.21%
DPS 4.59 2.04 0.00 0.00 4.07 2.04 0.00 -
NAPS 0.9381 0.9444 0.9208 0.00 0.9222 0.8995 0.8851 3.95%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.05 1.13 1.09 1.00 0.93 0.80 0.80 -
P/RPS 3.68 5.38 8.85 17.32 3.36 3.82 6.31 -30.21%
P/EPS 17.14 24.57 46.01 115.17 20.50 24.11 49.42 -50.66%
EY 5.83 4.07 2.17 0.87 4.88 4.15 2.02 102.84%
DY 4.29 1.77 0.00 0.00 4.30 2.50 0.00 -
P/NAPS 1.14 1.22 1.21 0.00 1.03 0.91 0.92 15.38%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 24/02/10 20/11/09 -
Price 1.01 1.08 1.07 0.97 0.94 0.79 0.80 -
P/RPS 3.54 5.14 8.69 16.80 3.40 3.77 6.31 -32.00%
P/EPS 16.49 23.48 45.17 111.72 20.72 23.81 49.42 -51.92%
EY 6.07 4.26 2.21 0.90 4.83 4.20 2.02 108.37%
DY 4.46 1.85 0.00 0.00 4.26 2.53 0.00 -
P/NAPS 1.10 1.17 1.18 0.00 1.04 0.89 0.92 12.66%

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