[UNICO] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 2.44%
YoY- 71.06%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 325,280 360,795 386,185 378,442 335,723 305,646 270,150 13.16%
PBT 76,387 93,127 103,796 108,735 102,214 84,393 70,534 5.45%
Tax -19,842 -25,973 -29,067 -30,136 -25,487 -17,779 -14,259 24.61%
NP 56,545 67,154 74,729 78,599 76,727 66,614 56,275 0.31%
-
NP to SH 56,545 67,154 74,729 78,599 76,727 66,614 56,275 0.31%
-
Tax Rate 25.98% 27.89% 28.00% 27.72% 24.93% 21.07% 20.22% -
Total Cost 268,735 293,641 311,456 299,843 258,996 239,032 213,875 16.42%
-
Net Worth 748,834 759,527 413,174 434,581 411,433 392,472 397,006 52.60%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 17,307 17,307 - 35,017 35,017 55,485 67,826 -59.73%
Div Payout % 30.61% 25.77% - 44.55% 45.64% 83.29% 120.53% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 748,834 759,527 413,174 434,581 411,433 392,472 397,006 52.60%
NOSH 861,025 865,361 874,258 876,349 875,204 874,103 875,427 -1.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 17.38% 18.61% 19.35% 20.77% 22.85% 21.79% 20.83% -
ROE 7.55% 8.84% 18.09% 18.09% 18.65% 16.97% 14.17% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 37.78 41.69 44.17 43.18 38.36 34.97 30.86 14.42%
EPS 6.57 7.76 8.55 8.97 8.77 7.62 6.43 1.44%
DPS 2.00 2.00 0.00 4.00 4.00 6.35 7.75 -59.43%
NAPS 0.8697 0.8777 0.4726 0.4959 0.4701 0.449 0.4535 54.29%
Adjusted Per Share Value based on latest NOSH - 876,349
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 38.34 42.53 45.52 44.61 39.57 36.03 31.84 13.17%
EPS 6.67 7.92 8.81 9.27 9.04 7.85 6.63 0.40%
DPS 2.04 2.04 0.00 4.13 4.13 6.54 8.00 -59.75%
NAPS 0.8827 0.8953 0.487 0.5123 0.485 0.4626 0.468 52.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.60 0.61 0.85 1.00 1.02 1.12 0.69 -
P/RPS 1.59 1.46 1.92 2.32 2.66 3.20 2.24 -20.41%
P/EPS 9.14 7.86 9.94 11.15 11.63 14.70 10.73 -10.13%
EY 10.95 12.72 10.06 8.97 8.59 6.80 9.32 11.33%
DY 3.33 3.28 0.00 4.00 3.92 5.67 11.23 -55.49%
P/NAPS 0.69 0.69 1.80 2.02 2.17 2.49 1.52 -40.90%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 20/02/09 24/11/08 26/08/08 26/05/08 25/02/08 23/11/07 -
Price 0.75 0.60 0.65 0.90 1.06 1.04 0.96 -
P/RPS 1.99 1.44 1.47 2.08 2.76 2.97 3.11 -25.72%
P/EPS 11.42 7.73 7.60 10.03 12.09 13.65 14.93 -16.34%
EY 8.76 12.93 13.15 9.97 8.27 7.33 6.70 19.54%
DY 2.67 3.33 0.00 4.44 3.77 6.10 8.07 -52.13%
P/NAPS 0.86 0.68 1.38 1.81 2.25 2.32 2.12 -45.17%

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