[UNICO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 173.46%
YoY- 45.77%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 78,351 246,899 181,516 106,412 49,778 239,184 181,267 -42.92%
PBT 30,610 74,964 52,778 26,979 9,976 51,897 38,606 -14.37%
Tax -7,865 -21,975 -13,012 -6,513 -2,492 -12,688 -9,924 -14.39%
NP 22,745 52,989 39,766 20,466 7,484 39,209 28,682 -14.36%
-
NP to SH 22,745 52,989 39,766 20,466 7,484 39,209 28,682 -14.36%
-
Tax Rate 25.69% 29.31% 24.65% 24.14% 24.98% 24.45% 25.71% -
Total Cost 55,606 193,910 141,750 85,946 42,294 199,975 152,585 -49.07%
-
Net Worth 821,587 795,792 801,140 781,138 0 782,333 763,048 5.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 38,924 17,292 - - 34,566 17,288 -
Div Payout % - 73.46% 43.48% - - 88.16% 60.28% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 821,587 795,792 801,140 781,138 0 782,333 763,048 5.06%
NOSH 864,828 864,991 864,602 863,900 861,956 864,170 864,447 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.03% 21.46% 21.91% 19.23% 15.03% 16.39% 15.82% -
ROE 2.77% 6.66% 4.96% 2.62% 0.00% 5.01% 3.76% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.06 28.54 20.99 12.32 5.78 27.68 20.97 -42.93%
EPS 2.63 6.13 4.60 2.37 0.87 4.53 3.32 -14.42%
DPS 0.00 4.50 2.00 0.00 0.00 4.00 2.00 -
NAPS 0.95 0.92 0.9266 0.9042 0.00 0.9053 0.8827 5.03%
Adjusted Per Share Value based on latest NOSH - 865,100
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.24 29.10 21.40 12.54 5.87 28.19 21.37 -42.90%
EPS 2.68 6.25 4.69 2.41 0.88 4.62 3.38 -14.36%
DPS 0.00 4.59 2.04 0.00 0.00 4.07 2.04 -
NAPS 0.9685 0.9381 0.9444 0.9208 0.00 0.9222 0.8995 5.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.05 1.13 1.09 1.00 0.93 0.80 -
P/RPS 11.15 3.68 5.38 8.85 17.32 3.36 3.82 104.64%
P/EPS 38.40 17.14 24.57 46.01 115.17 20.50 24.11 36.49%
EY 2.60 5.83 4.07 2.17 0.87 4.88 4.15 -26.84%
DY 0.00 4.29 1.77 0.00 0.00 4.30 2.50 -
P/NAPS 1.06 1.14 1.22 1.21 0.00 1.03 0.91 10.73%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 24/02/10 -
Price 1.00 1.01 1.08 1.07 0.97 0.94 0.79 -
P/RPS 11.04 3.54 5.14 8.69 16.80 3.40 3.77 105.08%
P/EPS 38.02 16.49 23.48 45.17 111.72 20.72 23.81 36.73%
EY 2.63 6.07 4.26 2.21 0.90 4.83 4.20 -26.86%
DY 0.00 4.46 1.85 0.00 0.00 4.26 2.53 -
P/NAPS 1.05 1.10 1.17 1.18 0.00 1.04 0.89 11.68%

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