[UNICO] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -118.94%
YoY- -110.92%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,816 38,204 55,898 47,720 52,273 59,416 74,818 -41.13%
PBT 477 7,660 19,714 10,684 14,634 27,178 25,556 -92.98%
Tax -129 -2,811 -7,927 -12,748 -3,737 -11,242 -7,395 -93.29%
NP 348 4,849 11,787 -2,064 10,897 15,936 18,161 -92.85%
-
NP to SH 348 4,849 11,787 -2,064 10,897 15,936 18,161 -92.85%
-
Tax Rate 27.04% 36.70% 40.21% 119.32% 25.54% 41.36% 28.94% -
Total Cost 33,468 33,355 44,111 49,784 41,376 43,480 56,657 -29.62%
-
Net Worth 739,500 736,008 728,020 817,000 838,896 831,443 830,217 -7.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 21,647 100,536 - - 21,652 17,296 -
Div Payout % - 446.43% 852.94% - - 135.87% 95.24% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 739,500 736,008 728,020 817,000 838,896 831,443 830,217 -7.43%
NOSH 870,000 865,892 866,691 860,000 864,841 866,086 864,809 0.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.03% 12.69% 21.09% -4.33% 20.85% 26.82% 24.27% -
ROE 0.05% 0.66% 1.62% -0.25% 1.30% 1.92% 2.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.89 4.41 6.45 5.55 6.04 6.86 8.65 -41.33%
EPS 0.04 0.56 1.36 -0.24 1.26 1.84 2.10 -92.88%
DPS 0.00 2.50 11.60 0.00 0.00 2.50 2.00 -
NAPS 0.85 0.85 0.84 0.95 0.97 0.96 0.96 -7.79%
Adjusted Per Share Value based on latest NOSH - 860,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.99 4.50 6.59 5.63 6.16 7.00 8.82 -41.09%
EPS 0.04 0.57 1.39 -0.24 1.28 1.88 2.14 -92.97%
DPS 0.00 2.55 11.85 0.00 0.00 2.55 2.04 -
NAPS 0.8717 0.8676 0.8582 0.9631 0.9889 0.9801 0.9786 -7.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.06 1.09 1.07 1.29 1.21 1.26 1.22 -
P/RPS 27.27 24.70 16.59 23.25 20.02 18.37 14.10 55.29%
P/EPS 2,650.00 194.64 78.68 -537.50 96.03 68.48 58.10 1179.55%
EY 0.04 0.51 1.27 -0.19 1.04 1.46 1.72 -91.87%
DY 0.00 2.29 10.84 0.00 0.00 1.98 1.64 -
P/NAPS 1.25 1.28 1.27 1.36 1.25 1.31 1.27 -1.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 13/08/13 23/05/13 21/02/13 29/11/12 17/08/12 29/05/12 24/02/12 -
Price 1.05 1.07 1.12 1.08 1.26 1.22 1.18 -
P/RPS 27.01 24.25 17.37 19.46 20.85 17.78 13.64 57.75%
P/EPS 2,625.00 191.07 82.35 -450.00 100.00 66.30 56.19 1200.16%
EY 0.04 0.52 1.21 -0.22 1.00 1.51 1.78 -92.05%
DY 0.00 2.34 10.36 0.00 0.00 2.05 1.69 -
P/NAPS 1.24 1.26 1.33 1.14 1.30 1.27 1.23 0.54%

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