[UNICO] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 6.01%
YoY- -34.53%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 53,265 56,717 53,164 72,342 95,720 104,054 88,679 -28.78%
PBT 12,491 6,030 9,776 18,859 18,440 29,312 26,516 -39.42%
Tax -3,066 -1,322 -3,231 -4,494 -4,889 -7,228 -9,362 -52.45%
NP 9,425 4,708 6,545 14,365 13,551 22,084 17,154 -32.89%
-
NP to SH 9,425 4,708 6,545 14,365 13,551 22,084 17,154 -32.89%
-
Tax Rate 24.55% 21.92% 33.05% 23.83% 26.51% 24.66% 35.31% -
Total Cost 43,840 52,009 46,619 57,977 82,169 81,970 71,525 -27.82%
-
Net Worth 748,987 762,608 748,834 759,527 413,174 434,581 411,433 49.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 17,307 - - - -
Div Payout % - - - 120.48% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 748,987 762,608 748,834 759,527 413,174 434,581 411,433 49.03%
NOSH 865,181 871,851 861,025 865,361 874,258 876,349 875,204 -0.76%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.69% 8.30% 12.31% 19.86% 14.16% 21.22% 19.34% -
ROE 1.26% 0.62% 0.87% 1.89% 3.28% 5.08% 4.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.16 6.51 6.17 8.36 10.95 11.87 10.13 -28.20%
EPS 1.09 0.54 0.76 1.66 1.55 2.52 1.96 -32.34%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.8657 0.8747 0.8697 0.8777 0.4726 0.4959 0.4701 50.18%
Adjusted Per Share Value based on latest NOSH - 865,361
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.28 6.69 6.27 8.53 11.28 12.27 10.45 -28.76%
EPS 1.11 0.55 0.77 1.69 1.60 2.60 2.02 -32.88%
DPS 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
NAPS 0.8829 0.8989 0.8827 0.8953 0.487 0.5123 0.485 49.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.70 0.60 0.61 0.85 1.00 1.02 -
P/RPS 12.99 10.76 9.72 7.30 7.76 8.42 10.07 18.48%
P/EPS 73.44 129.63 78.93 36.75 54.84 39.68 52.04 25.78%
EY 1.36 0.77 1.27 2.72 1.82 2.52 1.92 -20.52%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.69 0.69 1.80 2.02 2.17 -43.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 25/08/09 26/05/09 20/02/09 24/11/08 26/08/08 26/05/08 -
Price 0.80 0.80 0.75 0.60 0.65 0.90 1.06 -
P/RPS 12.99 12.30 12.15 7.18 5.94 7.58 10.46 15.52%
P/EPS 73.44 148.15 98.67 36.14 41.94 35.71 54.08 22.60%
EY 1.36 0.68 1.01 2.77 2.38 2.80 1.85 -18.53%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.86 0.68 1.38 1.81 2.25 -44.88%

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