[UNICO] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -16.87%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 52,273 59,416 74,818 78,204 78,351 65,383 75,104 -21.47%
PBT 14,634 27,178 25,556 24,812 30,610 22,186 25,799 -31.50%
Tax -3,737 -11,242 -7,395 -5,903 -7,865 -8,963 -6,499 -30.87%
NP 10,897 15,936 18,161 18,909 22,745 13,223 19,300 -31.71%
-
NP to SH 10,897 15,936 18,161 18,909 22,745 13,223 19,300 -31.71%
-
Tax Rate 25.54% 41.36% 28.94% 23.79% 25.69% 40.40% 25.19% -
Total Cost 41,376 43,480 56,657 59,295 55,606 52,160 55,804 -18.09%
-
Net Worth 838,896 831,443 830,217 811,619 821,587 796,934 801,839 3.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 21,652 17,296 - - 21,655 17,307 -
Div Payout % - 135.87% 95.24% - - 163.77% 89.67% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 838,896 831,443 830,217 811,619 821,587 796,934 801,839 3.06%
NOSH 864,841 866,086 864,809 863,424 864,828 866,232 865,357 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.85% 26.82% 24.27% 24.18% 29.03% 20.22% 25.70% -
ROE 1.30% 1.92% 2.19% 2.33% 2.77% 1.66% 2.41% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.04 6.86 8.65 9.06 9.06 7.55 8.68 -21.49%
EPS 1.26 1.84 2.10 2.19 2.63 1.53 2.23 -31.67%
DPS 0.00 2.50 2.00 0.00 0.00 2.50 2.00 -
NAPS 0.97 0.96 0.96 0.94 0.95 0.92 0.9266 3.10%
Adjusted Per Share Value based on latest NOSH - 863,424
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.16 7.00 8.82 9.22 9.24 7.71 8.85 -21.47%
EPS 1.28 1.88 2.14 2.23 2.68 1.56 2.28 -31.97%
DPS 0.00 2.55 2.04 0.00 0.00 2.55 2.04 -
NAPS 0.9889 0.9801 0.9786 0.9567 0.9685 0.9394 0.9452 3.06%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.21 1.26 1.22 1.04 1.01 1.05 1.13 -
P/RPS 20.02 18.37 14.10 11.48 11.15 13.91 13.02 33.25%
P/EPS 96.03 68.48 58.10 47.49 38.40 68.79 50.67 53.20%
EY 1.04 1.46 1.72 2.11 2.60 1.45 1.97 -34.70%
DY 0.00 1.98 1.64 0.00 0.00 2.38 1.77 -
P/NAPS 1.25 1.31 1.27 1.11 1.06 1.14 1.22 1.63%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 29/05/12 24/02/12 23/11/11 19/08/11 27/05/11 25/02/11 -
Price 1.26 1.22 1.18 1.15 1.00 1.01 1.08 -
P/RPS 20.85 17.78 13.64 12.70 11.04 13.38 12.44 41.14%
P/EPS 100.00 66.30 56.19 52.51 38.02 66.16 48.42 62.24%
EY 1.00 1.51 1.78 1.90 2.63 1.51 2.07 -38.45%
DY 0.00 2.05 1.69 0.00 0.00 2.48 1.85 -
P/NAPS 1.30 1.27 1.23 1.22 1.05 1.10 1.17 7.28%

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