[UNICO] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 45.43%
YoY- 43.11%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 335,723 305,646 270,150 236,491 222,564 210,832 198,444 41.93%
PBT 102,214 84,393 70,534 56,612 41,804 36,663 38,859 90.43%
Tax -25,487 -17,779 -14,259 -10,664 -10,210 -7,824 -8,647 105.43%
NP 76,727 66,614 56,275 45,948 31,594 28,839 30,212 86.03%
-
NP to SH 76,727 66,614 56,275 45,948 31,594 28,839 30,212 86.03%
-
Tax Rate 24.93% 21.07% 20.22% 18.84% 24.42% 21.34% 22.25% -
Total Cost 258,996 239,032 213,875 190,543 190,970 181,993 168,232 33.29%
-
Net Worth 411,433 392,472 397,006 383,773 374,401 371,807 366,384 8.03%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 35,017 55,485 67,826 32,809 32,809 12,341 16,484 65.17%
Div Payout % 45.64% 83.29% 120.53% 71.41% 103.85% 42.79% 54.56% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 411,433 392,472 397,006 383,773 374,401 371,807 366,384 8.03%
NOSH 875,204 874,103 875,427 849,243 818,720 822,765 834,588 3.21%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 22.85% 21.79% 20.83% 19.43% 14.20% 13.68% 15.22% -
ROE 18.65% 16.97% 14.17% 11.97% 8.44% 7.76% 8.25% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 38.36 34.97 30.86 27.85 27.18 25.62 23.78 37.50%
EPS 8.77 7.62 6.43 5.41 3.86 3.51 3.62 80.28%
DPS 4.00 6.35 7.75 3.86 4.00 1.50 2.00 58.67%
NAPS 0.4701 0.449 0.4535 0.4519 0.4573 0.4519 0.439 4.66%
Adjusted Per Share Value based on latest NOSH - 849,243
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 39.57 36.03 31.84 27.88 26.24 24.85 23.39 41.93%
EPS 9.04 7.85 6.63 5.42 3.72 3.40 3.56 86.02%
DPS 4.13 6.54 8.00 3.87 3.87 1.45 1.94 65.41%
NAPS 0.485 0.4626 0.468 0.4524 0.4413 0.4383 0.4319 8.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.02 1.12 0.69 0.64 0.55 0.57 0.50 -
P/RPS 2.66 3.20 2.24 2.30 2.02 2.22 2.10 17.05%
P/EPS 11.63 14.70 10.73 11.83 14.25 16.26 13.81 -10.81%
EY 8.59 6.80 9.32 8.45 7.02 6.15 7.24 12.06%
DY 3.92 5.67 11.23 6.04 7.27 2.63 4.00 -1.33%
P/NAPS 2.17 2.49 1.52 1.42 1.20 1.26 1.14 53.53%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 23/11/07 24/08/07 28/05/07 13/02/07 17/11/06 -
Price 1.06 1.04 0.96 0.62 0.58 0.56 0.55 -
P/RPS 2.76 2.97 3.11 2.23 2.13 2.19 2.31 12.58%
P/EPS 12.09 13.65 14.93 11.46 15.03 15.98 15.19 -14.10%
EY 8.27 7.33 6.70 8.73 6.65 6.26 6.58 16.44%
DY 3.77 6.10 8.07 6.23 6.90 2.68 3.64 2.36%
P/NAPS 2.25 2.32 2.12 1.37 1.27 1.24 1.25 47.91%

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