[UNICO] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 28.68%
YoY- 7.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 247,044 149,312 61,335 222,564 163,962 101,727 47,408 199.66%
PBT 75,698 46,170 22,791 41,803 33,108 17,439 7,983 346.16%
Tax -16,125 -8,537 -2,579 -10,209 -8,555 -4,487 -2,125 284.73%
NP 59,573 37,633 20,212 31,594 24,553 12,952 5,858 367.41%
-
NP to SH 59,573 37,633 20,212 31,594 24,553 12,952 5,858 367.41%
-
Tax Rate 21.30% 18.49% 11.32% 24.42% 25.84% 25.73% 26.62% -
Total Cost 187,471 111,679 41,123 190,970 139,409 88,775 41,550 172.30%
-
Net Worth 388,783 390,539 383,773 377,230 373,585 364,482 367,073 3.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 34,635 34,446 - 32,996 12,400 - - -
Div Payout % 58.14% 91.53% - 104.44% 50.51% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 388,783 390,539 383,773 377,230 373,585 364,482 367,073 3.89%
NOSH 865,886 861,167 849,243 824,908 826,700 830,256 825,070 3.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.11% 25.20% 32.95% 14.20% 14.97% 12.73% 12.36% -
ROE 15.32% 9.64% 5.27% 8.38% 6.57% 3.55% 1.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.53 17.34 7.22 26.98 19.83 12.25 5.75 190.06%
EPS 6.88 4.37 2.38 3.83 2.97 1.56 0.71 352.64%
DPS 4.00 4.00 0.00 4.00 1.50 0.00 0.00 -
NAPS 0.449 0.4535 0.4519 0.4573 0.4519 0.439 0.4449 0.61%
Adjusted Per Share Value based on latest NOSH - 818,720
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.12 17.60 7.23 26.24 19.33 11.99 5.59 199.60%
EPS 7.02 4.44 2.38 3.72 2.89 1.53 0.69 367.54%
DPS 4.08 4.06 0.00 3.89 1.46 0.00 0.00 -
NAPS 0.4583 0.4604 0.4524 0.4447 0.4404 0.4296 0.4327 3.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.12 0.69 0.64 0.55 0.57 0.50 0.50 -
P/RPS 3.93 3.98 8.86 2.04 2.87 4.08 8.70 -41.04%
P/EPS 16.28 15.79 26.89 14.36 19.19 32.05 70.42 -62.23%
EY 6.14 6.33 3.72 6.96 5.21 3.12 1.42 164.70%
DY 3.57 5.80 0.00 7.27 2.63 0.00 0.00 -
P/NAPS 2.49 1.52 1.42 1.20 1.26 1.14 1.12 70.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 -
Price 1.04 0.96 0.62 0.58 0.56 0.55 0.51 -
P/RPS 3.65 5.54 8.58 2.15 2.82 4.49 8.88 -44.62%
P/EPS 15.12 21.97 26.05 15.14 18.86 35.26 71.83 -64.51%
EY 6.62 4.55 3.84 6.60 5.30 2.84 1.39 182.26%
DY 3.85 4.17 0.00 6.90 2.68 0.00 0.00 -
P/NAPS 2.32 2.12 1.37 1.27 1.24 1.25 1.15 59.45%

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