[UNICO] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -4.54%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 270,150 236,491 222,564 210,832 198,444 187,936 179,181 31.45%
PBT 70,534 56,612 41,804 36,663 38,859 41,549 37,883 51.28%
Tax -14,259 -10,664 -10,210 -7,824 -8,647 -9,442 -8,439 41.81%
NP 56,275 45,948 31,594 28,839 30,212 32,107 29,444 53.94%
-
NP to SH 56,275 45,948 31,594 28,839 30,212 32,107 29,444 53.94%
-
Tax Rate 20.22% 18.84% 24.42% 21.34% 22.25% 22.72% 22.28% -
Total Cost 213,875 190,543 190,970 181,993 168,232 155,829 149,737 26.80%
-
Net Worth 397,006 383,773 374,401 371,807 366,384 367,073 377,085 3.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 67,826 32,809 32,809 12,341 16,484 16,484 16,484 156.55%
Div Payout % 120.53% 71.41% 103.85% 42.79% 54.56% 51.34% 55.99% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 397,006 383,773 374,401 371,807 366,384 367,073 377,085 3.48%
NOSH 875,427 849,243 818,720 822,765 834,588 825,070 824,230 4.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.83% 19.43% 14.20% 13.68% 15.22% 17.08% 16.43% -
ROE 14.17% 11.97% 8.44% 7.76% 8.25% 8.75% 7.81% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.86 27.85 27.18 25.62 23.78 22.78 21.74 26.27%
EPS 6.43 5.41 3.86 3.51 3.62 3.89 3.57 47.98%
DPS 7.75 3.86 4.00 1.50 2.00 2.00 2.00 146.50%
NAPS 0.4535 0.4519 0.4573 0.4519 0.439 0.4449 0.4575 -0.58%
Adjusted Per Share Value based on latest NOSH - 822,765
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.84 27.88 26.24 24.85 23.39 22.15 21.12 31.44%
EPS 6.63 5.42 3.72 3.40 3.56 3.78 3.47 53.91%
DPS 8.00 3.87 3.87 1.45 1.94 1.94 1.94 156.93%
NAPS 0.468 0.4524 0.4413 0.4383 0.4319 0.4327 0.4445 3.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.69 0.64 0.55 0.57 0.50 0.50 0.49 -
P/RPS 2.24 2.30 2.02 2.22 2.10 2.20 2.25 -0.29%
P/EPS 10.73 11.83 14.25 16.26 13.81 12.85 13.72 -15.10%
EY 9.32 8.45 7.02 6.15 7.24 7.78 7.29 17.77%
DY 11.23 6.04 7.27 2.63 4.00 4.00 4.08 96.28%
P/NAPS 1.52 1.42 1.20 1.26 1.14 1.12 1.07 26.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 28/05/07 13/02/07 17/11/06 29/08/06 26/05/06 -
Price 0.96 0.62 0.58 0.56 0.55 0.51 0.50 -
P/RPS 3.11 2.23 2.13 2.19 2.31 2.24 2.30 22.25%
P/EPS 14.93 11.46 15.03 15.98 15.19 13.11 14.00 4.37%
EY 6.70 8.73 6.65 6.26 6.58 7.63 7.14 -4.14%
DY 8.07 6.23 6.90 2.68 3.64 3.92 4.00 59.59%
P/NAPS 2.12 1.37 1.27 1.24 1.25 1.15 1.09 55.75%

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