[UNICO] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -10.14%
YoY- 0.81%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 235,488 277,943 325,280 360,795 386,185 378,442 335,723 -21.03%
PBT 47,156 53,105 76,387 93,127 103,796 108,735 102,214 -40.26%
Tax -12,113 -13,936 -19,842 -25,973 -29,067 -30,136 -25,487 -39.07%
NP 35,043 39,169 56,545 67,154 74,729 78,599 76,727 -40.66%
-
NP to SH 35,043 39,169 56,545 67,154 74,729 78,599 76,727 -40.66%
-
Tax Rate 25.69% 26.24% 25.98% 27.89% 28.00% 27.72% 24.93% -
Total Cost 200,445 238,774 268,735 293,641 311,456 299,843 258,996 -15.69%
-
Net Worth 748,987 762,608 748,834 759,527 413,174 434,581 411,433 49.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 17,307 17,307 17,307 17,307 - 35,017 35,017 -37.46%
Div Payout % 49.39% 44.19% 30.61% 25.77% - 44.55% 45.64% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 748,987 762,608 748,834 759,527 413,174 434,581 411,433 49.03%
NOSH 865,181 871,851 861,025 865,361 874,258 876,349 875,204 -0.76%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.88% 14.09% 17.38% 18.61% 19.35% 20.77% 22.85% -
ROE 4.68% 5.14% 7.55% 8.84% 18.09% 18.09% 18.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.22 31.88 37.78 41.69 44.17 43.18 38.36 -20.42%
EPS 4.05 4.49 6.57 7.76 8.55 8.97 8.77 -40.22%
DPS 2.00 2.00 2.00 2.00 0.00 4.00 4.00 -36.97%
NAPS 0.8657 0.8747 0.8697 0.8777 0.4726 0.4959 0.4701 50.18%
Adjusted Per Share Value based on latest NOSH - 865,361
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.76 32.76 38.34 42.53 45.52 44.61 39.57 -21.02%
EPS 4.13 4.62 6.67 7.92 8.81 9.27 9.04 -40.65%
DPS 2.04 2.04 2.04 2.04 0.00 4.13 4.13 -37.48%
NAPS 0.8829 0.8989 0.8827 0.8953 0.487 0.5123 0.485 49.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.70 0.60 0.61 0.85 1.00 1.02 -
P/RPS 2.94 2.20 1.59 1.46 1.92 2.32 2.66 6.89%
P/EPS 19.75 15.58 9.14 7.86 9.94 11.15 11.63 42.29%
EY 5.06 6.42 10.95 12.72 10.06 8.97 8.59 -29.70%
DY 2.50 2.86 3.33 3.28 0.00 4.00 3.92 -25.88%
P/NAPS 0.92 0.80 0.69 0.69 1.80 2.02 2.17 -43.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 25/08/09 26/05/09 20/02/09 24/11/08 26/08/08 26/05/08 -
Price 0.80 0.80 0.75 0.60 0.65 0.90 1.06 -
P/RPS 2.94 2.51 1.99 1.44 1.47 2.08 2.76 4.29%
P/EPS 19.75 17.81 11.42 7.73 7.60 10.03 12.09 38.66%
EY 5.06 5.62 8.76 12.93 13.15 9.97 8.27 -27.90%
DY 2.50 2.50 2.67 3.33 0.00 4.44 3.77 -23.93%
P/NAPS 0.92 0.91 0.86 0.68 1.38 1.81 2.25 -44.88%

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