[UNICO] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 58.3%
YoY- 142.63%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 199,775 104,054 335,723 247,044 149,312 61,335 222,564 -6.93%
PBT 47,752 29,312 102,214 75,698 46,170 22,791 41,803 9.24%
Tax -12,117 -7,228 -25,487 -16,125 -8,537 -2,579 -10,209 12.06%
NP 35,635 22,084 76,727 59,573 37,633 20,212 31,594 8.33%
-
NP to SH 35,635 22,084 76,727 59,573 37,633 20,212 31,594 8.33%
-
Tax Rate 25.37% 24.66% 24.93% 21.30% 18.49% 11.32% 24.42% -
Total Cost 164,140 81,970 258,996 187,471 111,679 41,123 190,970 -9.57%
-
Net Worth 412,772 434,581 408,024 388,783 390,539 383,773 377,230 6.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 56,416 34,635 34,446 - 32,996 -
Div Payout % - - 73.53% 58.14% 91.53% - 104.44% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 412,772 434,581 408,024 388,783 390,539 383,773 377,230 6.16%
NOSH 873,406 876,349 867,952 865,886 861,167 849,243 824,908 3.87%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.84% 21.22% 22.85% 24.11% 25.20% 32.95% 14.20% -
ROE 8.63% 5.08% 18.80% 15.32% 9.64% 5.27% 8.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.87 11.87 38.68 28.53 17.34 7.22 26.98 -10.40%
EPS 4.08 2.52 8.84 6.88 4.37 2.38 3.83 4.29%
DPS 0.00 0.00 6.50 4.00 4.00 0.00 4.00 -
NAPS 0.4726 0.4959 0.4701 0.449 0.4535 0.4519 0.4573 2.21%
Adjusted Per Share Value based on latest NOSH - 874,103
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.55 12.27 39.57 29.12 17.60 7.23 26.24 -6.93%
EPS 4.20 2.60 9.04 7.02 4.44 2.38 3.72 8.40%
DPS 0.00 0.00 6.65 4.08 4.06 0.00 3.89 -
NAPS 0.4866 0.5123 0.481 0.4583 0.4604 0.4524 0.4447 6.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.85 1.00 1.02 1.12 0.69 0.64 0.55 -
P/RPS 3.72 8.42 2.64 3.93 3.98 8.86 2.04 49.09%
P/EPS 20.83 39.68 11.54 16.28 15.79 26.89 14.36 28.05%
EY 4.80 2.52 8.67 6.14 6.33 3.72 6.96 -21.88%
DY 0.00 0.00 6.37 3.57 5.80 0.00 7.27 -
P/NAPS 1.80 2.02 2.17 2.49 1.52 1.42 1.20 30.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 -
Price 0.65 0.90 1.06 1.04 0.96 0.62 0.58 -
P/RPS 2.84 7.58 2.74 3.65 5.54 8.58 2.15 20.32%
P/EPS 15.93 35.71 11.99 15.12 21.97 26.05 15.14 3.43%
EY 6.28 2.80 8.34 6.62 4.55 3.84 6.60 -3.25%
DY 0.00 0.00 6.13 3.85 4.17 0.00 6.90 -
P/NAPS 1.38 1.81 2.25 2.32 2.12 1.37 1.27 5.67%

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