[UNICO] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 25.94%
YoY- 89.12%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 95,720 104,054 88,679 97,732 87,977 61,335 58,602 38.57%
PBT 18,440 29,312 26,516 29,528 23,379 22,791 8,695 64.84%
Tax -4,889 -7,228 -9,362 -7,588 -5,958 -2,579 -1,654 105.55%
NP 13,551 22,084 17,154 21,940 17,421 20,212 7,041 54.53%
-
NP to SH 13,551 22,084 17,154 21,940 17,421 20,212 7,041 54.53%
-
Tax Rate 26.51% 24.66% 35.31% 25.70% 25.48% 11.32% 19.02% -
Total Cost 82,169 81,970 71,525 75,792 70,556 41,123 51,561 36.31%
-
Net Worth 413,174 434,581 411,433 392,472 397,006 383,773 374,401 6.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 35,017 - 20,468 -
Div Payout % - - - - 201.01% - 290.70% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 413,174 434,581 411,433 392,472 397,006 383,773 374,401 6.77%
NOSH 874,258 876,349 875,204 874,103 875,427 849,243 818,720 4.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.16% 21.22% 19.34% 22.45% 19.80% 32.95% 12.01% -
ROE 3.28% 5.08% 4.17% 5.59% 4.39% 5.27% 1.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.95 11.87 10.13 11.18 10.05 7.22 7.16 32.63%
EPS 1.55 2.52 1.96 2.51 1.99 2.38 0.86 47.94%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 2.50 -
NAPS 0.4726 0.4959 0.4701 0.449 0.4535 0.4519 0.4573 2.21%
Adjusted Per Share Value based on latest NOSH - 874,103
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.28 12.27 10.45 11.52 10.37 7.23 6.91 38.51%
EPS 1.60 2.60 2.02 2.59 2.05 2.38 0.83 54.70%
DPS 0.00 0.00 0.00 0.00 4.13 0.00 2.41 -
NAPS 0.487 0.5123 0.485 0.4626 0.468 0.4524 0.4413 6.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.85 1.00 1.02 1.12 0.69 0.64 0.55 -
P/RPS 7.76 8.42 10.07 10.02 6.87 8.86 7.68 0.69%
P/EPS 54.84 39.68 52.04 44.62 34.67 26.89 63.95 -9.71%
EY 1.82 2.52 1.92 2.24 2.88 3.72 1.56 10.79%
DY 0.00 0.00 0.00 0.00 5.80 0.00 4.55 -
P/NAPS 1.80 2.02 2.17 2.49 1.52 1.42 1.20 30.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 -
Price 0.65 0.90 1.06 1.04 0.96 0.62 0.58 -
P/RPS 5.94 7.58 10.46 9.30 9.55 8.58 8.10 -18.63%
P/EPS 41.94 35.71 54.08 41.43 48.24 26.05 67.44 -27.07%
EY 2.38 2.80 1.85 2.41 2.07 3.84 1.48 37.14%
DY 0.00 0.00 0.00 0.00 4.17 0.00 4.31 -
P/NAPS 1.38 1.81 2.25 2.32 2.12 1.37 1.27 5.67%

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