[UNICO] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 0.79%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 235,614 232,245 239,184 234,431 235,488 277,943 325,280 -19.32%
PBT 60,476 55,964 52,018 48,503 47,156 53,105 76,387 -14.40%
Tax -14,842 -13,887 -12,717 -13,184 -12,113 -13,936 -19,842 -17.58%
NP 45,634 42,077 39,301 35,319 35,043 39,169 56,545 -13.30%
-
NP to SH 45,634 42,077 39,301 35,319 35,043 39,169 56,545 -13.30%
-
Tax Rate 24.54% 24.81% 24.45% 27.18% 25.69% 26.24% 25.98% -
Total Cost 189,980 190,168 199,883 199,112 200,445 238,774 268,735 -20.62%
-
Net Worth 782,224 0 755,386 764,989 748,987 762,608 748,834 2.94%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 34,602 34,602 34,602 17,332 17,307 17,307 17,307 58.63%
Div Payout % 75.83% 82.24% 88.05% 49.08% 49.39% 44.19% 30.61% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 782,224 0 755,386 764,989 748,987 762,608 748,834 2.94%
NOSH 865,100 861,956 863,495 866,647 865,181 871,851 861,025 0.31%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.37% 18.12% 16.43% 15.07% 14.88% 14.09% 17.38% -
ROE 5.83% 0.00% 5.20% 4.62% 4.68% 5.14% 7.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.24 26.94 27.70 27.05 27.22 31.88 37.78 -19.57%
EPS 5.27 4.88 4.55 4.08 4.05 4.49 6.57 -13.65%
DPS 4.00 4.00 4.00 2.00 2.00 2.00 2.00 58.67%
NAPS 0.9042 0.00 0.8748 0.8827 0.8657 0.8747 0.8697 2.62%
Adjusted Per Share Value based on latest NOSH - 866,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.77 27.38 28.19 27.63 27.76 32.76 38.34 -19.33%
EPS 5.38 4.96 4.63 4.16 4.13 4.62 6.67 -13.33%
DPS 4.08 4.08 4.08 2.04 2.04 2.04 2.04 58.67%
NAPS 0.9221 0.00 0.8904 0.9018 0.8829 0.8989 0.8827 2.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.09 1.00 0.93 0.80 0.80 0.70 0.60 -
P/RPS 4.00 3.71 3.36 2.96 2.94 2.20 1.59 84.86%
P/EPS 20.66 20.49 20.43 19.63 19.75 15.58 9.14 72.15%
EY 4.84 4.88 4.89 5.09 5.06 6.42 10.95 -41.94%
DY 3.67 4.00 4.30 2.50 2.50 2.86 3.33 6.68%
P/NAPS 1.21 0.00 1.06 0.91 0.92 0.80 0.69 45.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 31/05/10 24/02/10 20/11/09 25/08/09 26/05/09 -
Price 1.07 0.97 0.94 0.79 0.80 0.80 0.75 -
P/RPS 3.93 3.60 3.39 2.92 2.94 2.51 1.99 57.34%
P/EPS 20.28 19.87 20.65 19.38 19.75 17.81 11.42 46.59%
EY 4.93 5.03 4.84 5.16 5.06 5.62 8.76 -31.81%
DY 3.74 4.12 4.26 2.53 2.50 2.50 2.67 25.16%
P/NAPS 1.18 0.00 1.07 0.89 0.92 0.91 0.86 23.45%

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