[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -57.08%
YoY- 203.92%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 290,789 231,373 156,555 78,351 246,899 181,516 106,412 95.34%
PBT 103,156 80,978 55,422 30,610 74,964 52,778 26,979 144.31%
Tax -27,405 -21,163 -13,768 -7,865 -21,975 -13,012 -6,513 160.40%
NP 75,751 59,815 41,654 22,745 52,989 39,766 20,466 139.08%
-
NP to SH 75,751 59,815 41,654 22,745 52,989 39,766 20,466 139.08%
-
Tax Rate 26.57% 26.13% 24.84% 25.69% 29.31% 24.65% 24.14% -
Total Cost 215,038 171,558 114,901 55,606 193,910 141,750 85,946 84.19%
-
Net Worth 831,096 831,004 812,339 821,587 795,792 801,140 781,138 4.21%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 38,957 17,312 - - 38,924 17,292 - -
Div Payout % 51.43% 28.94% - - 73.46% 43.48% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 831,096 831,004 812,339 821,587 795,792 801,140 781,138 4.21%
NOSH 865,725 865,629 864,190 864,828 864,991 864,602 863,900 0.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.05% 25.85% 26.61% 29.03% 21.46% 21.91% 19.23% -
ROE 9.11% 7.20% 5.13% 2.77% 6.66% 4.96% 2.62% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 33.59 26.73 18.12 9.06 28.54 20.99 12.32 95.04%
EPS 8.75 6.91 4.82 2.63 6.13 4.60 2.37 138.68%
DPS 4.50 2.00 0.00 0.00 4.50 2.00 0.00 -
NAPS 0.96 0.96 0.94 0.95 0.92 0.9266 0.9042 4.06%
Adjusted Per Share Value based on latest NOSH - 864,828
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.28 27.27 18.45 9.24 29.10 21.40 12.54 95.38%
EPS 8.93 7.05 4.91 2.68 6.25 4.69 2.41 139.26%
DPS 4.59 2.04 0.00 0.00 4.59 2.04 0.00 -
NAPS 0.9797 0.9796 0.9576 0.9685 0.9381 0.9444 0.9208 4.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.26 1.22 1.04 1.01 1.05 1.13 1.09 -
P/RPS 3.75 4.56 5.74 11.15 3.68 5.38 8.85 -43.55%
P/EPS 14.40 17.66 21.58 38.40 17.14 24.57 46.01 -53.87%
EY 6.94 5.66 4.63 2.60 5.83 4.07 2.17 116.91%
DY 3.57 1.64 0.00 0.00 4.29 1.77 0.00 -
P/NAPS 1.31 1.27 1.11 1.06 1.14 1.22 1.21 5.43%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 24/02/12 23/11/11 19/08/11 27/05/11 25/02/11 23/11/10 -
Price 1.22 1.18 1.15 1.00 1.01 1.08 1.07 -
P/RPS 3.63 4.41 6.35 11.04 3.54 5.14 8.69 -44.09%
P/EPS 13.94 17.08 23.86 38.02 16.49 23.48 45.17 -54.29%
EY 7.17 5.86 4.19 2.63 6.07 4.26 2.21 118.99%
DY 3.69 1.69 0.00 0.00 4.46 1.85 0.00 -
P/NAPS 1.27 1.23 1.22 1.05 1.10 1.17 1.18 5.01%

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