[UNICO] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -3.96%
YoY- -5.9%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,720 52,273 59,416 74,818 78,204 78,351 65,383 -18.89%
PBT 10,684 14,634 27,178 25,556 24,812 30,610 22,186 -38.48%
Tax -12,748 -3,737 -11,242 -7,395 -5,903 -7,865 -8,963 26.39%
NP -2,064 10,897 15,936 18,161 18,909 22,745 13,223 -
-
NP to SH -2,064 10,897 15,936 18,161 18,909 22,745 13,223 -
-
Tax Rate 119.32% 25.54% 41.36% 28.94% 23.79% 25.69% 40.40% -
Total Cost 49,784 41,376 43,480 56,657 59,295 55,606 52,160 -3.05%
-
Net Worth 817,000 838,896 831,443 830,217 811,619 821,587 796,934 1.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 21,652 17,296 - - 21,655 -
Div Payout % - - 135.87% 95.24% - - 163.77% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 817,000 838,896 831,443 830,217 811,619 821,587 796,934 1.66%
NOSH 860,000 864,841 866,086 864,809 863,424 864,828 866,232 -0.47%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.33% 20.85% 26.82% 24.27% 24.18% 29.03% 20.22% -
ROE -0.25% 1.30% 1.92% 2.19% 2.33% 2.77% 1.66% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.55 6.04 6.86 8.65 9.06 9.06 7.55 -18.50%
EPS -0.24 1.26 1.84 2.10 2.19 2.63 1.53 -
DPS 0.00 0.00 2.50 2.00 0.00 0.00 2.50 -
NAPS 0.95 0.97 0.96 0.96 0.94 0.95 0.92 2.15%
Adjusted Per Share Value based on latest NOSH - 864,809
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.63 6.16 7.00 8.82 9.22 9.24 7.71 -18.86%
EPS -0.24 1.28 1.88 2.14 2.23 2.68 1.56 -
DPS 0.00 0.00 2.55 2.04 0.00 0.00 2.55 -
NAPS 0.9631 0.9889 0.9801 0.9786 0.9567 0.9685 0.9394 1.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.29 1.21 1.26 1.22 1.04 1.01 1.05 -
P/RPS 23.25 20.02 18.37 14.10 11.48 11.15 13.91 40.70%
P/EPS -537.50 96.03 68.48 58.10 47.49 38.40 68.79 -
EY -0.19 1.04 1.46 1.72 2.11 2.60 1.45 -
DY 0.00 0.00 1.98 1.64 0.00 0.00 2.38 -
P/NAPS 1.36 1.25 1.31 1.27 1.11 1.06 1.14 12.44%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 17/08/12 29/05/12 24/02/12 23/11/11 19/08/11 27/05/11 -
Price 1.08 1.26 1.22 1.18 1.15 1.00 1.01 -
P/RPS 19.46 20.85 17.78 13.64 12.70 11.04 13.38 28.28%
P/EPS -450.00 100.00 66.30 56.19 52.51 38.02 66.16 -
EY -0.22 1.00 1.51 1.78 1.90 2.63 1.51 -
DY 0.00 0.00 2.05 1.69 0.00 0.00 2.48 -
P/NAPS 1.14 1.30 1.27 1.23 1.22 1.05 1.10 2.40%

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