[UNICO] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 10.21%
YoY- 42.4%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 297,042 275,472 246,899 239,433 235,614 232,245 239,184 15.52%
PBT 103,407 95,598 74,964 66,069 60,476 55,964 52,018 58.03%
Tax -29,230 -27,348 -21,975 -15,776 -14,842 -13,887 -12,717 74.07%
NP 74,177 68,250 52,989 50,293 45,634 42,077 39,301 52.66%
-
NP to SH 74,177 68,250 52,989 50,293 45,634 42,077 39,301 52.66%
-
Tax Rate 28.27% 28.61% 29.31% 23.88% 24.54% 24.81% 24.45% -
Total Cost 222,865 207,222 193,910 189,140 189,980 190,168 199,883 7.51%
-
Net Worth 811,619 821,587 796,934 801,839 782,224 0 755,386 4.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 38,962 38,962 38,962 34,577 34,602 34,602 34,602 8.22%
Div Payout % 52.53% 57.09% 73.53% 68.75% 75.83% 82.24% 88.05% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 811,619 821,587 796,934 801,839 782,224 0 755,386 4.89%
NOSH 863,424 864,828 866,232 865,357 865,100 861,956 863,495 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.97% 24.78% 21.46% 21.01% 19.37% 18.12% 16.43% -
ROE 9.14% 8.31% 6.65% 6.27% 5.83% 0.00% 5.20% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.40 31.85 28.50 27.67 27.24 26.94 27.70 15.52%
EPS 8.59 7.89 6.12 5.81 5.27 4.88 4.55 52.69%
DPS 4.50 4.50 4.50 4.00 4.00 4.00 4.00 8.16%
NAPS 0.94 0.95 0.92 0.9266 0.9042 0.00 0.8748 4.90%
Adjusted Per Share Value based on latest NOSH - 865,357
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.01 32.47 29.10 28.22 27.77 27.38 28.19 15.52%
EPS 8.74 8.05 6.25 5.93 5.38 4.96 4.63 52.68%
DPS 4.59 4.59 4.59 4.08 4.08 4.08 4.08 8.16%
NAPS 0.9567 0.9685 0.9394 0.9452 0.9221 0.00 0.8904 4.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.04 1.01 1.05 1.13 1.09 1.00 0.93 -
P/RPS 3.02 3.17 3.68 4.08 4.00 3.71 3.36 -6.85%
P/EPS 12.11 12.80 17.16 19.44 20.66 20.49 20.43 -29.41%
EY 8.26 7.81 5.83 5.14 4.84 4.88 4.89 41.78%
DY 4.33 4.46 4.29 3.54 3.67 4.00 4.30 0.46%
P/NAPS 1.11 1.06 1.14 1.22 1.21 0.00 1.06 3.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 27/05/11 25/02/11 23/11/10 27/08/10 31/05/10 -
Price 1.15 1.00 1.01 1.08 1.07 0.97 0.94 -
P/RPS 3.34 3.14 3.54 3.90 3.93 3.60 3.39 -0.98%
P/EPS 13.39 12.67 16.51 18.58 20.28 19.87 20.65 -25.06%
EY 7.47 7.89 6.06 5.38 4.93 5.03 4.84 33.51%
DY 3.91 4.50 4.46 3.70 3.74 4.12 4.26 -5.55%
P/NAPS 1.22 1.05 1.10 1.17 1.18 0.00 1.07 9.13%

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