[UNICO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 43.6%
YoY- 50.42%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 99,993 52,273 290,789 231,373 156,555 78,351 246,899 -45.17%
PBT 25,318 14,634 103,156 80,978 55,422 30,610 74,964 -51.40%
Tax -16,485 -3,737 -27,405 -21,163 -13,768 -7,865 -21,975 -17.39%
NP 8,833 10,897 75,751 59,815 41,654 22,745 52,989 -69.61%
-
NP to SH 8,833 10,897 75,751 59,815 41,654 22,745 52,989 -69.61%
-
Tax Rate 65.11% 25.54% 26.57% 26.13% 24.84% 25.69% 29.31% -
Total Cost 91,160 41,376 215,038 171,558 114,901 55,606 193,910 -39.45%
-
Net Worth 814,694 838,896 831,096 831,004 812,339 821,587 795,792 1.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 38,957 17,312 - - 38,924 -
Div Payout % - - 51.43% 28.94% - - 73.46% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 814,694 838,896 831,096 831,004 812,339 821,587 795,792 1.57%
NOSH 857,572 864,841 865,725 865,629 864,190 864,828 864,991 -0.57%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.83% 20.85% 26.05% 25.85% 26.61% 29.03% 21.46% -
ROE 1.08% 1.30% 9.11% 7.20% 5.13% 2.77% 6.66% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.66 6.04 33.59 26.73 18.12 9.06 28.54 -44.85%
EPS 1.03 1.26 8.75 6.91 4.82 2.63 6.13 -69.45%
DPS 0.00 0.00 4.50 2.00 0.00 0.00 4.50 -
NAPS 0.95 0.97 0.96 0.96 0.94 0.95 0.92 2.15%
Adjusted Per Share Value based on latest NOSH - 864,809
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.79 6.16 34.28 27.27 18.45 9.24 29.10 -45.15%
EPS 1.04 1.28 8.93 7.05 4.91 2.68 6.25 -69.64%
DPS 0.00 0.00 4.59 2.04 0.00 0.00 4.59 -
NAPS 0.9603 0.9889 0.9797 0.9796 0.9576 0.9685 0.9381 1.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.29 1.21 1.26 1.22 1.04 1.01 1.05 -
P/RPS 11.06 20.02 3.75 4.56 5.74 11.15 3.68 107.84%
P/EPS 125.24 96.03 14.40 17.66 21.58 38.40 17.14 275.18%
EY 0.80 1.04 6.94 5.66 4.63 2.60 5.83 -73.29%
DY 0.00 0.00 3.57 1.64 0.00 0.00 4.29 -
P/NAPS 1.36 1.25 1.31 1.27 1.11 1.06 1.14 12.44%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 17/08/12 29/05/12 24/02/12 23/11/11 19/08/11 27/05/11 -
Price 1.08 1.26 1.22 1.18 1.15 1.00 1.01 -
P/RPS 9.26 20.85 3.63 4.41 6.35 11.04 3.54 89.51%
P/EPS 104.85 100.00 13.94 17.08 23.86 38.02 16.49 242.05%
EY 0.95 1.00 7.17 5.86 4.19 2.63 6.07 -70.85%
DY 0.00 0.00 3.69 1.69 0.00 0.00 4.46 -
P/NAPS 1.14 1.30 1.27 1.23 1.22 1.05 1.10 2.40%

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