[UNICO] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -12.25%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 55,898 47,720 52,273 59,416 74,818 78,204 78,351 -20.07%
PBT 19,714 10,684 14,634 27,178 25,556 24,812 30,610 -25.32%
Tax -7,927 -12,748 -3,737 -11,242 -7,395 -5,903 -7,865 0.52%
NP 11,787 -2,064 10,897 15,936 18,161 18,909 22,745 -35.35%
-
NP to SH 11,787 -2,064 10,897 15,936 18,161 18,909 22,745 -35.35%
-
Tax Rate 40.21% 119.32% 25.54% 41.36% 28.94% 23.79% 25.69% -
Total Cost 44,111 49,784 41,376 43,480 56,657 59,295 55,606 -14.24%
-
Net Worth 728,020 817,000 838,896 831,443 830,217 811,619 821,587 -7.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 100,536 - - 21,652 17,296 - - -
Div Payout % 852.94% - - 135.87% 95.24% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 728,020 817,000 838,896 831,443 830,217 811,619 821,587 -7.71%
NOSH 866,691 860,000 864,841 866,086 864,809 863,424 864,828 0.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.09% -4.33% 20.85% 26.82% 24.27% 24.18% 29.03% -
ROE 1.62% -0.25% 1.30% 1.92% 2.19% 2.33% 2.77% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.45 5.55 6.04 6.86 8.65 9.06 9.06 -20.18%
EPS 1.36 -0.24 1.26 1.84 2.10 2.19 2.63 -35.44%
DPS 11.60 0.00 0.00 2.50 2.00 0.00 0.00 -
NAPS 0.84 0.95 0.97 0.96 0.96 0.94 0.95 -7.84%
Adjusted Per Share Value based on latest NOSH - 866,086
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.59 5.63 6.16 7.00 8.82 9.22 9.24 -20.09%
EPS 1.39 -0.24 1.28 1.88 2.14 2.23 2.68 -35.31%
DPS 11.85 0.00 0.00 2.55 2.04 0.00 0.00 -
NAPS 0.8582 0.9631 0.9889 0.9801 0.9786 0.9567 0.9685 -7.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.07 1.29 1.21 1.26 1.22 1.04 1.01 -
P/RPS 16.59 23.25 20.02 18.37 14.10 11.48 11.15 30.17%
P/EPS 78.68 -537.50 96.03 68.48 58.10 47.49 38.40 60.96%
EY 1.27 -0.19 1.04 1.46 1.72 2.11 2.60 -37.84%
DY 10.84 0.00 0.00 1.98 1.64 0.00 0.00 -
P/NAPS 1.27 1.36 1.25 1.31 1.27 1.11 1.06 12.74%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 17/08/12 29/05/12 24/02/12 23/11/11 19/08/11 -
Price 1.12 1.08 1.26 1.22 1.18 1.15 1.00 -
P/RPS 17.37 19.46 20.85 17.78 13.64 12.70 11.04 35.09%
P/EPS 82.35 -450.00 100.00 66.30 56.19 52.51 38.02 67.01%
EY 1.21 -0.22 1.00 1.51 1.78 1.90 2.63 -40.26%
DY 10.36 0.00 0.00 2.05 1.69 0.00 0.00 -
P/NAPS 1.33 1.14 1.30 1.27 1.23 1.22 1.05 16.98%

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