[UNICO] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -38.64%
YoY- -22.21%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 56,717 53,164 72,342 95,720 104,054 88,679 97,732 -30.44%
PBT 6,030 9,776 18,859 18,440 29,312 26,516 29,528 -65.35%
Tax -1,322 -3,231 -4,494 -4,889 -7,228 -9,362 -7,588 -68.83%
NP 4,708 6,545 14,365 13,551 22,084 17,154 21,940 -64.19%
-
NP to SH 4,708 6,545 14,365 13,551 22,084 17,154 21,940 -64.19%
-
Tax Rate 21.92% 33.05% 23.83% 26.51% 24.66% 35.31% 25.70% -
Total Cost 52,009 46,619 57,977 82,169 81,970 71,525 75,792 -22.21%
-
Net Worth 762,608 748,834 759,527 413,174 434,581 411,433 392,472 55.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 17,307 - - - - -
Div Payout % - - 120.48% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 762,608 748,834 759,527 413,174 434,581 411,433 392,472 55.77%
NOSH 871,851 861,025 865,361 874,258 876,349 875,204 874,103 -0.17%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.30% 12.31% 19.86% 14.16% 21.22% 19.34% 22.45% -
ROE 0.62% 0.87% 1.89% 3.28% 5.08% 4.17% 5.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.51 6.17 8.36 10.95 11.87 10.13 11.18 -30.29%
EPS 0.54 0.76 1.66 1.55 2.52 1.96 2.51 -64.12%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8747 0.8697 0.8777 0.4726 0.4959 0.4701 0.449 56.04%
Adjusted Per Share Value based on latest NOSH - 874,258
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.69 6.27 8.53 11.28 12.27 10.45 11.52 -30.41%
EPS 0.55 0.77 1.69 1.60 2.60 2.02 2.59 -64.43%
DPS 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
NAPS 0.8989 0.8827 0.8953 0.487 0.5123 0.485 0.4626 55.78%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.60 0.61 0.85 1.00 1.02 1.12 -
P/RPS 10.76 9.72 7.30 7.76 8.42 10.07 10.02 4.86%
P/EPS 129.63 78.93 36.75 54.84 39.68 52.04 44.62 103.73%
EY 0.77 1.27 2.72 1.82 2.52 1.92 2.24 -50.96%
DY 0.00 0.00 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.69 1.80 2.02 2.17 2.49 -53.12%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 20/02/09 24/11/08 26/08/08 26/05/08 25/02/08 -
Price 0.80 0.75 0.60 0.65 0.90 1.06 1.04 -
P/RPS 12.30 12.15 7.18 5.94 7.58 10.46 9.30 20.50%
P/EPS 148.15 98.67 36.14 41.94 35.71 54.08 41.43 134.02%
EY 0.68 1.01 2.77 2.38 2.80 1.85 2.41 -57.01%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.68 1.38 1.81 2.25 2.32 -46.44%

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