[UNICO] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -28.1%
YoY- 60.84%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 75,104 56,634 49,778 57,917 71,285 53,265 56,717 20.52%
PBT 25,799 17,003 9,976 13,291 20,206 12,491 6,030 162.84%
Tax -6,499 -4,021 -2,492 -2,764 -5,565 -3,066 -1,322 188.28%
NP 19,300 12,982 7,484 10,527 14,641 9,425 4,708 155.48%
-
NP to SH 19,300 12,982 7,484 10,527 14,641 9,425 4,708 155.48%
-
Tax Rate 25.19% 23.65% 24.98% 20.80% 27.54% 24.55% 21.92% -
Total Cost 55,804 43,652 42,294 47,390 56,644 43,840 52,009 4.79%
-
Net Worth 801,839 782,224 0 755,386 764,989 748,987 762,608 3.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,307 - - 17,269 17,332 - - -
Div Payout % 89.67% - - 164.05% 118.39% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 801,839 782,224 0 755,386 764,989 748,987 762,608 3.39%
NOSH 865,357 865,100 861,956 863,495 866,647 865,181 871,851 -0.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.70% 22.92% 15.03% 18.18% 20.54% 17.69% 8.30% -
ROE 2.41% 1.66% 0.00% 1.39% 1.91% 1.26% 0.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.68 6.55 5.78 6.71 8.23 6.16 6.51 21.07%
EPS 2.23 1.50 0.87 1.22 1.69 1.09 0.54 156.73%
DPS 2.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.9266 0.9042 0.00 0.8748 0.8827 0.8657 0.8747 3.90%
Adjusted Per Share Value based on latest NOSH - 863,495
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.85 6.68 5.87 6.83 8.40 6.28 6.69 20.44%
EPS 2.28 1.53 0.88 1.24 1.73 1.11 0.55 157.38%
DPS 2.04 0.00 0.00 2.04 2.04 0.00 0.00 -
NAPS 0.9452 0.9221 0.00 0.8904 0.9018 0.8829 0.8989 3.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.13 1.09 1.00 0.93 0.80 0.80 0.70 -
P/RPS 13.02 16.65 17.32 13.87 9.73 12.99 10.76 13.51%
P/EPS 50.67 72.64 115.17 76.28 47.35 73.44 129.63 -46.44%
EY 1.97 1.38 0.87 1.31 2.11 1.36 0.77 86.74%
DY 1.77 0.00 0.00 2.15 2.50 0.00 0.00 -
P/NAPS 1.22 1.21 0.00 1.06 0.91 0.92 0.80 32.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 27/08/10 31/05/10 24/02/10 20/11/09 25/08/09 -
Price 1.08 1.07 0.97 0.94 0.79 0.80 0.80 -
P/RPS 12.44 16.34 16.80 14.01 9.60 12.99 12.30 0.75%
P/EPS 48.42 71.30 111.72 77.11 46.76 73.44 148.15 -52.45%
EY 2.07 1.40 0.90 1.30 2.14 1.36 0.68 109.61%
DY 1.85 0.00 0.00 2.13 2.53 0.00 0.00 -
P/NAPS 1.17 1.18 0.00 1.07 0.89 0.92 0.91 18.18%

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