[UNICO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 13.09%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 181,267 109,982 56,717 325,281 272,117 199,775 104,054 44.63%
PBT 38,606 18,400 6,030 76,387 66,611 47,752 29,312 20.09%
Tax -9,924 -4,360 -1,322 -19,842 -16,611 -12,117 -7,228 23.46%
NP 28,682 14,040 4,708 56,545 50,000 35,635 22,084 18.98%
-
NP to SH 28,682 14,040 4,708 56,545 50,000 35,635 22,084 18.98%
-
Tax Rate 25.71% 23.70% 21.92% 25.98% 24.94% 25.37% 24.66% -
Total Cost 152,585 95,942 52,009 268,736 222,117 164,140 81,970 51.15%
-
Net Worth 763,048 750,889 762,608 756,358 764,547 412,772 434,581 45.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,288 - - 60,891 17,421 - - -
Div Payout % 60.28% - - 107.69% 34.84% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 763,048 750,889 762,608 756,358 764,547 412,772 434,581 45.39%
NOSH 864,447 867,378 871,851 869,877 871,080 873,406 876,349 -0.90%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.82% 12.77% 8.30% 17.38% 18.37% 17.84% 21.22% -
ROE 3.76% 1.87% 0.62% 7.48% 6.54% 8.63% 5.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.97 12.68 6.51 37.39 31.24 22.87 11.87 45.98%
EPS 3.32 1.62 0.54 6.50 5.74 4.08 2.52 20.11%
DPS 2.00 0.00 0.00 7.00 2.00 0.00 0.00 -
NAPS 0.8827 0.8657 0.8747 0.8695 0.8777 0.4726 0.4959 46.72%
Adjusted Per Share Value based on latest NOSH - 861,025
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.37 12.96 6.69 38.34 32.08 23.55 12.27 44.61%
EPS 3.38 1.66 0.55 6.67 5.89 4.20 2.60 19.05%
DPS 2.04 0.00 0.00 7.18 2.05 0.00 0.00 -
NAPS 0.8995 0.8851 0.8989 0.8916 0.9012 0.4866 0.5123 45.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.80 0.70 0.60 0.61 0.85 1.00 -
P/RPS 3.82 6.31 10.76 1.60 1.95 3.72 8.42 -40.87%
P/EPS 24.11 49.42 129.63 9.23 10.63 20.83 39.68 -28.19%
EY 4.15 2.02 0.77 10.83 9.41 4.80 2.52 39.32%
DY 2.50 0.00 0.00 11.67 3.28 0.00 0.00 -
P/NAPS 0.91 0.92 0.80 0.69 0.69 1.80 2.02 -41.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 20/11/09 25/08/09 26/05/09 20/02/09 24/11/08 26/08/08 -
Price 0.79 0.80 0.80 0.75 0.60 0.65 0.90 -
P/RPS 3.77 6.31 12.30 2.01 1.92 2.84 7.58 -37.14%
P/EPS 23.81 49.42 148.15 11.54 10.45 15.93 35.71 -23.62%
EY 4.20 2.02 0.68 8.67 9.57 6.28 2.80 30.94%
DY 2.53 0.00 0.00 9.33 3.33 0.00 0.00 -
P/NAPS 0.89 0.92 0.91 0.86 0.68 1.38 1.81 -37.62%

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