[UNICO] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -18.94%
YoY- -78.79%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,816 194,095 155,891 99,993 52,273 290,789 231,373 -72.28%
PBT 477 52,693 45,032 25,318 14,634 103,156 80,978 -96.74%
Tax -129 -27,224 -24,412 -16,485 -3,737 -27,405 -21,163 -96.67%
NP 348 25,469 20,620 8,833 10,897 75,751 59,815 -96.77%
-
NP to SH 348 25,469 20,620 8,833 10,897 75,751 59,815 -96.77%
-
Tax Rate 27.04% 51.67% 54.21% 65.11% 25.54% 26.57% 26.13% -
Total Cost 33,468 168,626 135,271 91,160 41,376 215,038 171,558 -66.39%
-
Net Worth 739,500 733,852 724,719 814,694 838,896 831,096 831,004 -7.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 121,733 100,080 - - 38,957 17,312 -
Div Payout % - 477.97% 485.36% - - 51.43% 28.94% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 739,500 733,852 724,719 814,694 838,896 831,096 831,004 -7.48%
NOSH 870,000 863,355 862,761 857,572 864,841 865,725 865,629 0.33%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.03% 13.12% 13.23% 8.83% 20.85% 26.05% 25.85% -
ROE 0.05% 3.47% 2.85% 1.08% 1.30% 9.11% 7.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.89 22.48 18.07 11.66 6.04 33.59 26.73 -72.36%
EPS 0.04 2.95 2.39 1.03 1.26 8.75 6.91 -96.78%
DPS 0.00 14.10 11.60 0.00 0.00 4.50 2.00 -
NAPS 0.85 0.85 0.84 0.95 0.97 0.96 0.96 -7.79%
Adjusted Per Share Value based on latest NOSH - 860,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.99 22.88 18.38 11.79 6.16 34.28 27.27 -72.26%
EPS 0.04 3.00 2.43 1.04 1.28 8.93 7.05 -96.82%
DPS 0.00 14.35 11.80 0.00 0.00 4.59 2.04 -
NAPS 0.8717 0.8651 0.8543 0.9603 0.9889 0.9797 0.9796 -7.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.06 1.09 1.07 1.29 1.21 1.26 1.22 -
P/RPS 27.27 4.85 5.92 11.06 20.02 3.75 4.56 229.82%
P/EPS 2,650.00 36.95 44.77 125.24 96.03 14.40 17.66 2732.45%
EY 0.04 2.71 2.23 0.80 1.04 6.94 5.66 -96.32%
DY 0.00 12.94 10.84 0.00 0.00 3.57 1.64 -
P/NAPS 1.25 1.28 1.27 1.36 1.25 1.31 1.27 -1.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 13/08/13 23/05/13 21/02/13 29/11/12 17/08/12 29/05/12 24/02/12 -
Price 1.05 1.07 1.12 1.08 1.26 1.22 1.18 -
P/RPS 27.01 4.76 6.20 9.26 20.85 3.63 4.41 235.12%
P/EPS 2,625.00 36.27 46.86 104.85 100.00 13.94 17.08 2778.01%
EY 0.04 2.76 2.13 0.95 1.00 7.17 5.86 -96.41%
DY 0.00 13.18 10.36 0.00 0.00 3.69 1.69 -
P/NAPS 1.24 1.26 1.33 1.14 1.30 1.27 1.23 0.54%

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