[UNICO] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 48.67%
YoY- 31.82%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 78,204 78,351 65,383 75,104 56,634 49,778 57,917 22.14%
PBT 24,812 30,610 22,186 25,799 17,003 9,976 13,291 51.55%
Tax -5,903 -7,865 -8,963 -6,499 -4,021 -2,492 -2,764 65.76%
NP 18,909 22,745 13,223 19,300 12,982 7,484 10,527 47.71%
-
NP to SH 18,909 22,745 13,223 19,300 12,982 7,484 10,527 47.71%
-
Tax Rate 23.79% 25.69% 40.40% 25.19% 23.65% 24.98% 20.80% -
Total Cost 59,295 55,606 52,160 55,804 43,652 42,294 47,390 16.09%
-
Net Worth 811,619 821,587 796,934 801,839 782,224 0 755,386 4.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 21,655 17,307 - - 17,269 -
Div Payout % - - 163.77% 89.67% - - 164.05% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 811,619 821,587 796,934 801,839 782,224 0 755,386 4.89%
NOSH 863,424 864,828 866,232 865,357 865,100 861,956 863,495 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.18% 29.03% 20.22% 25.70% 22.92% 15.03% 18.18% -
ROE 2.33% 2.77% 1.66% 2.41% 1.66% 0.00% 1.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.06 9.06 7.55 8.68 6.55 5.78 6.71 22.13%
EPS 2.19 2.63 1.53 2.23 1.50 0.87 1.22 47.65%
DPS 0.00 0.00 2.50 2.00 0.00 0.00 2.00 -
NAPS 0.94 0.95 0.92 0.9266 0.9042 0.00 0.8748 4.90%
Adjusted Per Share Value based on latest NOSH - 865,357
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.22 9.24 7.71 8.85 6.68 5.87 6.83 22.12%
EPS 2.23 2.68 1.56 2.28 1.53 0.88 1.24 47.83%
DPS 0.00 0.00 2.55 2.04 0.00 0.00 2.04 -
NAPS 0.9567 0.9685 0.9394 0.9452 0.9221 0.00 0.8904 4.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.04 1.01 1.05 1.13 1.09 1.00 0.93 -
P/RPS 11.48 11.15 13.91 13.02 16.65 17.32 13.87 -11.83%
P/EPS 47.49 38.40 68.79 50.67 72.64 115.17 76.28 -27.06%
EY 2.11 2.60 1.45 1.97 1.38 0.87 1.31 37.36%
DY 0.00 0.00 2.38 1.77 0.00 0.00 2.15 -
P/NAPS 1.11 1.06 1.14 1.22 1.21 0.00 1.06 3.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 -
Price 1.15 1.00 1.01 1.08 1.07 0.97 0.94 -
P/RPS 12.70 11.04 13.38 12.44 16.34 16.80 14.01 -6.32%
P/EPS 52.51 38.02 66.16 48.42 71.30 111.72 77.11 -22.57%
EY 1.90 2.63 1.51 2.07 1.40 0.90 1.30 28.75%
DY 0.00 0.00 2.48 1.85 0.00 0.00 2.13 -
P/NAPS 1.22 1.05 1.10 1.17 1.18 0.00 1.07 9.13%

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