[UNICO] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 28.8%
YoY- 62.2%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 290,789 296,756 297,042 275,472 246,899 239,433 235,614 15.04%
PBT 108,156 103,164 103,407 95,598 74,964 66,069 60,476 47.28%
Tax -32,405 -30,126 -29,230 -27,348 -21,975 -15,776 -14,842 68.21%
NP 75,751 73,038 74,177 68,250 52,989 50,293 45,634 40.15%
-
NP to SH 75,751 73,038 74,177 68,250 52,989 50,293 45,634 40.15%
-
Tax Rate 29.96% 29.20% 28.27% 28.61% 29.31% 23.88% 24.54% -
Total Cost 215,038 223,718 222,865 207,222 193,910 189,140 189,980 8.60%
-
Net Worth 831,443 830,217 811,619 821,587 796,934 801,839 782,224 4.14%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 38,948 38,952 38,962 38,962 38,962 34,577 34,602 8.19%
Div Payout % 51.42% 53.33% 52.53% 57.09% 73.53% 68.75% 75.83% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 831,443 830,217 811,619 821,587 796,934 801,839 782,224 4.14%
NOSH 866,086 864,809 863,424 864,828 866,232 865,357 865,100 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.05% 24.61% 24.97% 24.78% 21.46% 21.01% 19.37% -
ROE 9.11% 8.80% 9.14% 8.31% 6.65% 6.27% 5.83% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 33.58 34.31 34.40 31.85 28.50 27.67 27.24 14.95%
EPS 8.75 8.45 8.59 7.89 6.12 5.81 5.27 40.17%
DPS 4.50 4.50 4.50 4.50 4.50 4.00 4.00 8.16%
NAPS 0.96 0.96 0.94 0.95 0.92 0.9266 0.9042 4.06%
Adjusted Per Share Value based on latest NOSH - 864,828
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.28 34.98 35.01 32.47 29.10 28.22 27.77 15.05%
EPS 8.93 8.61 8.74 8.05 6.25 5.93 5.38 40.14%
DPS 4.59 4.59 4.59 4.59 4.59 4.08 4.08 8.16%
NAPS 0.9801 0.9786 0.9567 0.9685 0.9394 0.9452 0.9221 4.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.26 1.22 1.04 1.01 1.05 1.13 1.09 -
P/RPS 3.75 3.56 3.02 3.17 3.68 4.08 4.00 -4.20%
P/EPS 14.41 14.45 12.11 12.80 17.16 19.44 20.66 -21.33%
EY 6.94 6.92 8.26 7.81 5.83 5.14 4.84 27.12%
DY 3.57 3.69 4.33 4.46 4.29 3.54 3.67 -1.82%
P/NAPS 1.31 1.27 1.11 1.06 1.14 1.22 1.21 5.43%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 24/02/12 23/11/11 19/08/11 27/05/11 25/02/11 23/11/10 -
Price 1.22 1.18 1.15 1.00 1.01 1.08 1.07 -
P/RPS 3.63 3.44 3.34 3.14 3.54 3.90 3.93 -5.15%
P/EPS 13.95 13.97 13.39 12.67 16.51 18.58 20.28 -22.05%
EY 7.17 7.16 7.47 7.89 6.06 5.38 4.93 28.33%
DY 3.69 3.81 3.91 4.50 4.46 3.70 3.74 -0.89%
P/NAPS 1.27 1.23 1.22 1.05 1.10 1.17 1.18 5.01%

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