[UNICO] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 73.46%
YoY- 37.74%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 78,351 65,383 75,104 56,634 49,778 57,917 71,285 6.52%
PBT 30,610 22,186 25,799 17,003 9,976 13,291 20,206 32.00%
Tax -7,865 -8,963 -6,499 -4,021 -2,492 -2,764 -5,565 26.01%
NP 22,745 13,223 19,300 12,982 7,484 10,527 14,641 34.24%
-
NP to SH 22,745 13,223 19,300 12,982 7,484 10,527 14,641 34.24%
-
Tax Rate 25.69% 40.40% 25.19% 23.65% 24.98% 20.80% 27.54% -
Total Cost 55,606 52,160 55,804 43,652 42,294 47,390 56,644 -1.22%
-
Net Worth 821,587 796,934 801,839 782,224 0 755,386 764,989 4.88%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 21,655 17,307 - - 17,269 17,332 -
Div Payout % - 163.77% 89.67% - - 164.05% 118.39% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 821,587 796,934 801,839 782,224 0 755,386 764,989 4.88%
NOSH 864,828 866,232 865,357 865,100 861,956 863,495 866,647 -0.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.03% 20.22% 25.70% 22.92% 15.03% 18.18% 20.54% -
ROE 2.77% 1.66% 2.41% 1.66% 0.00% 1.39% 1.91% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.06 7.55 8.68 6.55 5.78 6.71 8.23 6.63%
EPS 2.63 1.53 2.23 1.50 0.87 1.22 1.69 34.39%
DPS 0.00 2.50 2.00 0.00 0.00 2.00 2.00 -
NAPS 0.95 0.92 0.9266 0.9042 0.00 0.8748 0.8827 5.03%
Adjusted Per Share Value based on latest NOSH - 865,100
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.24 7.71 8.85 6.68 5.87 6.83 8.40 6.57%
EPS 2.68 1.56 2.28 1.53 0.88 1.24 1.73 33.99%
DPS 0.00 2.55 2.04 0.00 0.00 2.04 2.04 -
NAPS 0.9685 0.9394 0.9452 0.9221 0.00 0.8904 0.9018 4.88%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.05 1.13 1.09 1.00 0.93 0.80 -
P/RPS 11.15 13.91 13.02 16.65 17.32 13.87 9.73 9.53%
P/EPS 38.40 68.79 50.67 72.64 115.17 76.28 47.35 -13.06%
EY 2.60 1.45 1.97 1.38 0.87 1.31 2.11 14.98%
DY 0.00 2.38 1.77 0.00 0.00 2.15 2.50 -
P/NAPS 1.06 1.14 1.22 1.21 0.00 1.06 0.91 10.73%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 24/02/10 -
Price 1.00 1.01 1.08 1.07 0.97 0.94 0.79 -
P/RPS 11.04 13.38 12.44 16.34 16.80 14.01 9.60 9.79%
P/EPS 38.02 66.16 48.42 71.30 111.72 77.11 46.76 -12.91%
EY 2.63 1.51 2.07 1.40 0.90 1.30 2.14 14.77%
DY 0.00 2.48 1.85 0.00 0.00 2.13 2.53 -
P/NAPS 1.05 1.10 1.17 1.18 0.00 1.07 0.89 11.68%

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