[UNICO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 89.57%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 149,312 61,335 222,564 163,962 101,727 47,408 179,232 -11.45%
PBT 46,170 22,791 41,803 33,108 17,439 7,983 37,883 14.08%
Tax -8,537 -2,579 -10,209 -8,555 -4,487 -2,125 -8,440 0.76%
NP 37,633 20,212 31,594 24,553 12,952 5,858 29,443 17.75%
-
NP to SH 37,633 20,212 31,594 24,553 12,952 5,858 29,443 17.75%
-
Tax Rate 18.49% 11.32% 24.42% 25.84% 25.73% 26.62% 22.28% -
Total Cost 111,679 41,123 190,970 139,409 88,775 41,550 149,789 -17.76%
-
Net Worth 390,539 383,773 377,230 373,585 364,482 367,073 387,073 0.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 34,446 - 32,996 12,400 - - 16,921 60.55%
Div Payout % 91.53% - 104.44% 50.51% - - 57.47% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 390,539 383,773 377,230 373,585 364,482 367,073 387,073 0.59%
NOSH 861,167 849,243 824,908 826,700 830,256 825,070 846,063 1.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.20% 32.95% 14.20% 14.97% 12.73% 12.36% 16.43% -
ROE 9.64% 5.27% 8.38% 6.57% 3.55% 1.60% 7.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.34 7.22 26.98 19.83 12.25 5.75 21.18 -12.47%
EPS 4.37 2.38 3.83 2.97 1.56 0.71 3.48 16.37%
DPS 4.00 0.00 4.00 1.50 0.00 0.00 2.00 58.67%
NAPS 0.4535 0.4519 0.4573 0.4519 0.439 0.4449 0.4575 -0.58%
Adjusted Per Share Value based on latest NOSH - 822,765
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.60 7.23 26.24 19.33 11.99 5.59 21.13 -11.46%
EPS 4.44 2.38 3.72 2.89 1.53 0.69 3.47 17.84%
DPS 4.06 0.00 3.89 1.46 0.00 0.00 1.99 60.79%
NAPS 0.4604 0.4524 0.4447 0.4404 0.4296 0.4327 0.4563 0.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.69 0.64 0.55 0.57 0.50 0.50 0.49 -
P/RPS 3.98 8.86 2.04 2.87 4.08 8.70 2.31 43.67%
P/EPS 15.79 26.89 14.36 19.19 32.05 70.42 14.08 7.93%
EY 6.33 3.72 6.96 5.21 3.12 1.42 7.10 -7.36%
DY 5.80 0.00 7.27 2.63 0.00 0.00 4.08 26.40%
P/NAPS 1.52 1.42 1.20 1.26 1.14 1.12 1.07 26.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 -
Price 0.96 0.62 0.58 0.56 0.55 0.51 0.50 -
P/RPS 5.54 8.58 2.15 2.82 4.49 8.88 2.36 76.53%
P/EPS 21.97 26.05 15.14 18.86 35.26 71.83 14.37 32.67%
EY 4.55 3.84 6.60 5.30 2.84 1.39 6.96 -24.65%
DY 4.17 0.00 6.90 2.68 0.00 0.00 4.00 2.81%
P/NAPS 2.12 1.37 1.27 1.24 1.25 1.15 1.09 55.75%

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