[UNICO] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -1.54%
YoY- 45.22%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 234,227 264,711 290,789 296,756 297,042 275,472 246,899 -3.44%
PBT 78,052 92,180 108,156 103,164 103,407 95,598 74,964 2.72%
Tax -35,122 -28,277 -32,405 -30,126 -29,230 -27,348 -21,975 36.58%
NP 42,930 63,903 75,751 73,038 74,177 68,250 52,989 -13.06%
-
NP to SH 42,930 63,903 75,751 73,038 74,177 68,250 52,989 -13.06%
-
Tax Rate 45.00% 30.68% 29.96% 29.20% 28.27% 28.61% 29.31% -
Total Cost 191,297 200,808 215,038 223,718 222,865 207,222 193,910 -0.89%
-
Net Worth 817,000 838,896 831,443 830,217 811,619 821,587 796,934 1.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 38,948 38,948 38,948 38,952 38,962 38,962 38,962 -0.02%
Div Payout % 90.73% 60.95% 51.42% 53.33% 52.53% 57.09% 73.53% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 817,000 838,896 831,443 830,217 811,619 821,587 796,934 1.66%
NOSH 860,000 864,841 866,086 864,809 863,424 864,828 866,232 -0.47%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.33% 24.14% 26.05% 24.61% 24.97% 24.78% 21.46% -
ROE 5.25% 7.62% 9.11% 8.80% 9.14% 8.31% 6.65% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.24 30.61 33.58 34.31 34.40 31.85 28.50 -2.96%
EPS 4.99 7.39 8.75 8.45 8.59 7.89 6.12 -12.69%
DPS 4.50 4.50 4.50 4.50 4.50 4.50 4.50 0.00%
NAPS 0.95 0.97 0.96 0.96 0.94 0.95 0.92 2.15%
Adjusted Per Share Value based on latest NOSH - 864,809
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.61 31.20 34.28 34.98 35.01 32.47 29.10 -3.43%
EPS 5.06 7.53 8.93 8.61 8.74 8.05 6.25 -13.10%
DPS 4.59 4.59 4.59 4.59 4.59 4.59 4.59 0.00%
NAPS 0.9631 0.9889 0.9801 0.9786 0.9567 0.9685 0.9394 1.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.29 1.21 1.26 1.22 1.04 1.01 1.05 -
P/RPS 4.74 3.95 3.75 3.56 3.02 3.17 3.68 18.32%
P/EPS 25.84 16.38 14.41 14.45 12.11 12.80 17.16 31.27%
EY 3.87 6.11 6.94 6.92 8.26 7.81 5.83 -23.84%
DY 3.49 3.72 3.57 3.69 4.33 4.46 4.29 -12.82%
P/NAPS 1.36 1.25 1.31 1.27 1.11 1.06 1.14 12.44%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 17/08/12 29/05/12 24/02/12 23/11/11 19/08/11 27/05/11 -
Price 1.08 1.26 1.22 1.18 1.15 1.00 1.01 -
P/RPS 3.97 4.12 3.63 3.44 3.34 3.14 3.54 7.91%
P/EPS 21.64 17.05 13.95 13.97 13.39 12.67 16.51 19.70%
EY 4.62 5.86 7.17 7.16 7.47 7.89 6.06 -16.50%
DY 4.17 3.57 3.69 3.81 3.91 4.50 4.46 -4.37%
P/NAPS 1.14 1.30 1.27 1.23 1.22 1.05 1.10 2.40%

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