[UNICO] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -31.62%
YoY- -52.09%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 38,204 55,898 47,720 52,273 59,416 74,818 78,204 -37.94%
PBT 7,660 19,714 10,684 14,634 27,178 25,556 24,812 -54.28%
Tax -2,811 -7,927 -12,748 -3,737 -11,242 -7,395 -5,903 -38.99%
NP 4,849 11,787 -2,064 10,897 15,936 18,161 18,909 -59.60%
-
NP to SH 4,849 11,787 -2,064 10,897 15,936 18,161 18,909 -59.60%
-
Tax Rate 36.70% 40.21% 119.32% 25.54% 41.36% 28.94% 23.79% -
Total Cost 33,355 44,111 49,784 41,376 43,480 56,657 59,295 -31.83%
-
Net Worth 736,008 728,020 817,000 838,896 831,443 830,217 811,619 -6.30%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 21,647 100,536 - - 21,652 17,296 - -
Div Payout % 446.43% 852.94% - - 135.87% 95.24% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 736,008 728,020 817,000 838,896 831,443 830,217 811,619 -6.30%
NOSH 865,892 866,691 860,000 864,841 866,086 864,809 863,424 0.19%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.69% 21.09% -4.33% 20.85% 26.82% 24.27% 24.18% -
ROE 0.66% 1.62% -0.25% 1.30% 1.92% 2.19% 2.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.41 6.45 5.55 6.04 6.86 8.65 9.06 -38.09%
EPS 0.56 1.36 -0.24 1.26 1.84 2.10 2.19 -59.67%
DPS 2.50 11.60 0.00 0.00 2.50 2.00 0.00 -
NAPS 0.85 0.84 0.95 0.97 0.96 0.96 0.94 -6.48%
Adjusted Per Share Value based on latest NOSH - 864,841
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.50 6.59 5.63 6.16 7.00 8.82 9.22 -37.98%
EPS 0.57 1.39 -0.24 1.28 1.88 2.14 2.23 -59.69%
DPS 2.55 11.85 0.00 0.00 2.55 2.04 0.00 -
NAPS 0.8676 0.8582 0.9631 0.9889 0.9801 0.9786 0.9567 -6.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.09 1.07 1.29 1.21 1.26 1.22 1.04 -
P/RPS 24.70 16.59 23.25 20.02 18.37 14.10 11.48 66.58%
P/EPS 194.64 78.68 -537.50 96.03 68.48 58.10 47.49 155.88%
EY 0.51 1.27 -0.19 1.04 1.46 1.72 2.11 -61.16%
DY 2.29 10.84 0.00 0.00 1.98 1.64 0.00 -
P/NAPS 1.28 1.27 1.36 1.25 1.31 1.27 1.11 9.95%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 29/11/12 17/08/12 29/05/12 24/02/12 23/11/11 -
Price 1.07 1.12 1.08 1.26 1.22 1.18 1.15 -
P/RPS 24.25 17.37 19.46 20.85 17.78 13.64 12.70 53.85%
P/EPS 191.07 82.35 -450.00 100.00 66.30 56.19 52.51 136.38%
EY 0.52 1.21 -0.22 1.00 1.51 1.78 1.90 -57.81%
DY 2.34 10.36 0.00 0.00 2.05 1.69 0.00 -
P/NAPS 1.26 1.33 1.14 1.30 1.27 1.23 1.22 2.17%

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