[UNICO] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -14.85%
YoY- -49.95%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 166,979 175,638 194,095 215,307 234,227 264,711 290,789 -30.89%
PBT 31,337 38,535 52,692 72,210 78,052 92,180 108,156 -56.18%
Tax -11,808 -23,615 -27,223 -35,654 -35,122 -28,277 -32,405 -48.95%
NP 19,529 14,920 25,469 36,556 42,930 63,903 75,751 -59.45%
-
NP to SH 19,529 14,920 25,469 36,556 42,930 63,903 75,751 -59.45%
-
Tax Rate 37.68% 61.28% 51.66% 49.38% 45.00% 30.68% 29.96% -
Total Cost 147,450 160,718 168,626 178,751 191,297 200,808 215,038 -22.22%
-
Net Worth 704,116 739,500 736,008 728,020 817,000 838,896 831,443 -10.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 122,183 122,183 122,183 122,188 38,948 38,948 38,948 114.14%
Div Payout % 625.65% 818.92% 479.73% 334.25% 90.73% 60.95% 51.42% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 704,116 739,500 736,008 728,020 817,000 838,896 831,443 -10.48%
NOSH 848,333 870,000 865,892 866,691 860,000 864,841 866,086 -1.37%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.70% 8.49% 13.12% 16.98% 18.33% 24.14% 26.05% -
ROE 2.77% 2.02% 3.46% 5.02% 5.25% 7.62% 9.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.68 20.19 22.42 24.84 27.24 30.61 33.58 -29.94%
EPS 2.30 1.71 2.94 4.22 4.99 7.39 8.75 -58.93%
DPS 14.40 14.10 14.10 14.10 4.50 4.50 4.50 116.99%
NAPS 0.83 0.85 0.85 0.84 0.95 0.97 0.96 -9.23%
Adjusted Per Share Value based on latest NOSH - 866,691
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.68 20.70 22.88 25.38 27.61 31.20 34.28 -30.90%
EPS 2.30 1.76 3.00 4.31 5.06 7.53 8.93 -59.48%
DPS 14.40 14.40 14.40 14.40 4.59 4.59 4.59 114.15%
NAPS 0.83 0.8717 0.8676 0.8582 0.9631 0.9889 0.9801 -10.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.14 1.06 1.09 1.07 1.29 1.21 1.26 -
P/RPS 5.79 5.25 4.86 4.31 4.74 3.95 3.75 33.55%
P/EPS 49.52 61.81 37.06 25.37 25.84 16.38 14.41 127.55%
EY 2.02 1.62 2.70 3.94 3.87 6.11 6.94 -56.04%
DY 12.63 13.30 12.94 13.18 3.49 3.72 3.57 132.00%
P/NAPS 1.37 1.25 1.28 1.27 1.36 1.25 1.31 3.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 13/08/13 23/05/13 21/02/13 29/11/12 17/08/12 29/05/12 -
Price 1.16 1.05 1.07 1.12 1.08 1.26 1.22 -
P/RPS 5.89 5.20 4.77 4.51 3.97 4.12 3.63 38.04%
P/EPS 50.39 61.23 36.38 26.55 21.64 17.05 13.95 135.23%
EY 1.98 1.63 2.75 3.77 4.62 5.86 7.17 -57.56%
DY 12.42 13.43 13.18 12.59 4.17 3.57 3.69 124.42%
P/NAPS 1.40 1.24 1.26 1.33 1.14 1.30 1.27 6.70%

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