[UNICO] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -28.91%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 65,383 75,104 56,634 49,778 57,917 71,285 53,265 14.65%
PBT 22,186 25,799 17,003 9,976 13,291 20,206 12,491 46.71%
Tax -8,963 -6,499 -4,021 -2,492 -2,764 -5,565 -3,066 104.58%
NP 13,223 19,300 12,982 7,484 10,527 14,641 9,425 25.34%
-
NP to SH 13,223 19,300 12,982 7,484 10,527 14,641 9,425 25.34%
-
Tax Rate 40.40% 25.19% 23.65% 24.98% 20.80% 27.54% 24.55% -
Total Cost 52,160 55,804 43,652 42,294 47,390 56,644 43,840 12.29%
-
Net Worth 796,934 801,839 782,224 0 755,386 764,989 748,987 4.22%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,655 17,307 - - 17,269 17,332 - -
Div Payout % 163.77% 89.67% - - 164.05% 118.39% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 796,934 801,839 782,224 0 755,386 764,989 748,987 4.22%
NOSH 866,232 865,357 865,100 861,956 863,495 866,647 865,181 0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.22% 25.70% 22.92% 15.03% 18.18% 20.54% 17.69% -
ROE 1.66% 2.41% 1.66% 0.00% 1.39% 1.91% 1.26% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.55 8.68 6.55 5.78 6.71 8.23 6.16 14.54%
EPS 1.53 2.23 1.50 0.87 1.22 1.69 1.09 25.39%
DPS 2.50 2.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.92 0.9266 0.9042 0.00 0.8748 0.8827 0.8657 4.14%
Adjusted Per Share Value based on latest NOSH - 861,956
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.71 8.85 6.68 5.87 6.83 8.40 6.28 14.67%
EPS 1.56 2.28 1.53 0.88 1.24 1.73 1.11 25.49%
DPS 2.55 2.04 0.00 0.00 2.04 2.04 0.00 -
NAPS 0.9394 0.9452 0.9221 0.00 0.8904 0.9018 0.8829 4.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.05 1.13 1.09 1.00 0.93 0.80 0.80 -
P/RPS 13.91 13.02 16.65 17.32 13.87 9.73 12.99 4.67%
P/EPS 68.79 50.67 72.64 115.17 76.28 47.35 73.44 -4.27%
EY 1.45 1.97 1.38 0.87 1.31 2.11 1.36 4.36%
DY 2.38 1.77 0.00 0.00 2.15 2.50 0.00 -
P/NAPS 1.14 1.22 1.21 0.00 1.06 0.91 0.92 15.38%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 24/02/10 20/11/09 -
Price 1.01 1.08 1.07 0.97 0.94 0.79 0.80 -
P/RPS 13.38 12.44 16.34 16.80 14.01 9.60 12.99 1.99%
P/EPS 66.16 48.42 71.30 111.72 77.11 46.76 73.44 -6.72%
EY 1.51 2.07 1.40 0.90 1.30 2.14 1.36 7.23%
DY 2.48 1.85 0.00 0.00 2.13 2.53 0.00 -
P/NAPS 1.10 1.17 1.18 0.00 1.07 0.89 0.92 12.66%

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