[UNICO] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -10.53%
YoY- -53.11%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 232,245 239,184 234,431 235,488 277,943 325,280 360,795 -25.50%
PBT 55,964 52,018 48,503 47,156 53,105 76,387 93,127 -28.85%
Tax -13,887 -12,717 -13,184 -12,113 -13,936 -19,842 -25,973 -34.19%
NP 42,077 39,301 35,319 35,043 39,169 56,545 67,154 -26.83%
-
NP to SH 42,077 39,301 35,319 35,043 39,169 56,545 67,154 -26.83%
-
Tax Rate 24.81% 24.45% 27.18% 25.69% 26.24% 25.98% 27.89% -
Total Cost 190,168 199,883 199,112 200,445 238,774 268,735 293,641 -25.20%
-
Net Worth 0 755,386 764,989 748,987 762,608 748,834 759,527 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 34,602 34,602 17,332 17,307 17,307 17,307 17,307 58.90%
Div Payout % 82.24% 88.05% 49.08% 49.39% 44.19% 30.61% 25.77% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 0 755,386 764,989 748,987 762,608 748,834 759,527 -
NOSH 861,956 863,495 866,647 865,181 871,851 861,025 865,361 -0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.12% 16.43% 15.07% 14.88% 14.09% 17.38% 18.61% -
ROE 0.00% 5.20% 4.62% 4.68% 5.14% 7.55% 8.84% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.94 27.70 27.05 27.22 31.88 37.78 41.69 -25.31%
EPS 4.88 4.55 4.08 4.05 4.49 6.57 7.76 -26.66%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 2.00 58.94%
NAPS 0.00 0.8748 0.8827 0.8657 0.8747 0.8697 0.8777 -
Adjusted Per Share Value based on latest NOSH - 865,181
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.38 28.19 27.63 27.76 32.76 38.34 42.53 -25.50%
EPS 4.96 4.63 4.16 4.13 4.62 6.67 7.92 -26.86%
DPS 4.08 4.08 2.04 2.04 2.04 2.04 2.04 58.94%
NAPS 0.00 0.8904 0.9018 0.8829 0.8989 0.8827 0.8953 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 0.93 0.80 0.80 0.70 0.60 0.61 -
P/RPS 3.71 3.36 2.96 2.94 2.20 1.59 1.46 86.53%
P/EPS 20.49 20.43 19.63 19.75 15.58 9.14 7.86 89.74%
EY 4.88 4.89 5.09 5.06 6.42 10.95 12.72 -47.29%
DY 4.00 4.30 2.50 2.50 2.86 3.33 3.28 14.18%
P/NAPS 0.00 1.06 0.91 0.92 0.80 0.69 0.69 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 24/02/10 20/11/09 25/08/09 26/05/09 20/02/09 -
Price 0.97 0.94 0.79 0.80 0.80 0.75 0.60 -
P/RPS 3.60 3.39 2.92 2.94 2.51 1.99 1.44 84.51%
P/EPS 19.87 20.65 19.38 19.75 17.81 11.42 7.73 87.97%
EY 5.03 4.84 5.16 5.06 5.62 8.76 12.93 -46.80%
DY 4.12 4.26 2.53 2.50 2.50 2.67 3.33 15.29%
P/NAPS 0.00 1.07 0.89 0.92 0.91 0.86 0.68 -

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