[UNICO] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -85.61%
YoY- -52.09%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 194,095 155,891 99,993 52,273 290,789 231,373 156,555 15.39%
PBT 52,693 45,032 25,318 14,634 103,156 80,978 55,422 -3.30%
Tax -27,224 -24,412 -16,485 -3,737 -27,405 -21,163 -13,768 57.47%
NP 25,469 20,620 8,833 10,897 75,751 59,815 41,654 -27.93%
-
NP to SH 25,469 20,620 8,833 10,897 75,751 59,815 41,654 -27.93%
-
Tax Rate 51.67% 54.21% 65.11% 25.54% 26.57% 26.13% 24.84% -
Total Cost 168,626 135,271 91,160 41,376 215,038 171,558 114,901 29.11%
-
Net Worth 733,852 724,719 814,694 838,896 831,096 831,004 812,339 -6.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 121,733 100,080 - - 38,957 17,312 - -
Div Payout % 477.97% 485.36% - - 51.43% 28.94% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 733,852 724,719 814,694 838,896 831,096 831,004 812,339 -6.54%
NOSH 863,355 862,761 857,572 864,841 865,725 865,629 864,190 -0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.12% 13.23% 8.83% 20.85% 26.05% 25.85% 26.61% -
ROE 3.47% 2.85% 1.08% 1.30% 9.11% 7.20% 5.13% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.48 18.07 11.66 6.04 33.59 26.73 18.12 15.44%
EPS 2.95 2.39 1.03 1.26 8.75 6.91 4.82 -27.89%
DPS 14.10 11.60 0.00 0.00 4.50 2.00 0.00 -
NAPS 0.85 0.84 0.95 0.97 0.96 0.96 0.94 -6.48%
Adjusted Per Share Value based on latest NOSH - 864,841
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.88 18.38 11.79 6.16 34.28 27.27 18.45 15.41%
EPS 3.00 2.43 1.04 1.28 8.93 7.05 4.91 -27.97%
DPS 14.35 11.80 0.00 0.00 4.59 2.04 0.00 -
NAPS 0.8651 0.8543 0.9603 0.9889 0.9797 0.9796 0.9576 -6.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.09 1.07 1.29 1.21 1.26 1.22 1.04 -
P/RPS 4.85 5.92 11.06 20.02 3.75 4.56 5.74 -10.61%
P/EPS 36.95 44.77 125.24 96.03 14.40 17.66 21.58 43.07%
EY 2.71 2.23 0.80 1.04 6.94 5.66 4.63 -30.00%
DY 12.94 10.84 0.00 0.00 3.57 1.64 0.00 -
P/NAPS 1.28 1.27 1.36 1.25 1.31 1.27 1.11 9.95%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 29/11/12 17/08/12 29/05/12 24/02/12 23/11/11 -
Price 1.07 1.12 1.08 1.26 1.22 1.18 1.15 -
P/RPS 4.76 6.20 9.26 20.85 3.63 4.41 6.35 -17.46%
P/EPS 36.27 46.86 104.85 100.00 13.94 17.08 23.86 32.17%
EY 2.76 2.13 0.95 1.00 7.17 5.86 4.19 -24.27%
DY 13.18 10.36 0.00 0.00 3.69 1.69 0.00 -
P/NAPS 1.26 1.33 1.14 1.30 1.27 1.23 1.22 2.17%

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