[UNICO] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 11.27%
YoY- -30.5%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 239,433 235,614 232,245 239,184 234,431 235,488 277,943 -9.43%
PBT 66,069 60,476 55,964 52,018 48,503 47,156 53,105 15.62%
Tax -15,776 -14,842 -13,887 -12,717 -13,184 -12,113 -13,936 8.59%
NP 50,293 45,634 42,077 39,301 35,319 35,043 39,169 18.08%
-
NP to SH 50,293 45,634 42,077 39,301 35,319 35,043 39,169 18.08%
-
Tax Rate 23.88% 24.54% 24.81% 24.45% 27.18% 25.69% 26.24% -
Total Cost 189,140 189,980 190,168 199,883 199,112 200,445 238,774 -14.35%
-
Net Worth 801,839 782,224 0 755,386 764,989 748,987 762,608 3.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 34,577 34,602 34,602 34,602 17,332 17,307 17,307 58.42%
Div Payout % 68.75% 75.83% 82.24% 88.05% 49.08% 49.39% 44.19% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 801,839 782,224 0 755,386 764,989 748,987 762,608 3.39%
NOSH 865,357 865,100 861,956 863,495 866,647 865,181 871,851 -0.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.01% 19.37% 18.12% 16.43% 15.07% 14.88% 14.09% -
ROE 6.27% 5.83% 0.00% 5.20% 4.62% 4.68% 5.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.67 27.24 26.94 27.70 27.05 27.22 31.88 -8.98%
EPS 5.81 5.27 4.88 4.55 4.08 4.05 4.49 18.69%
DPS 4.00 4.00 4.00 4.00 2.00 2.00 2.00 58.53%
NAPS 0.9266 0.9042 0.00 0.8748 0.8827 0.8657 0.8747 3.90%
Adjusted Per Share Value based on latest NOSH - 863,495
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.22 27.77 27.38 28.19 27.63 27.76 32.76 -9.44%
EPS 5.93 5.38 4.96 4.63 4.16 4.13 4.62 18.05%
DPS 4.08 4.08 4.08 4.08 2.04 2.04 2.04 58.53%
NAPS 0.9452 0.9221 0.00 0.8904 0.9018 0.8829 0.8989 3.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.13 1.09 1.00 0.93 0.80 0.80 0.70 -
P/RPS 4.08 4.00 3.71 3.36 2.96 2.94 2.20 50.77%
P/EPS 19.44 20.66 20.49 20.43 19.63 19.75 15.58 15.85%
EY 5.14 4.84 4.88 4.89 5.09 5.06 6.42 -13.74%
DY 3.54 3.67 4.00 4.30 2.50 2.50 2.86 15.23%
P/NAPS 1.22 1.21 0.00 1.06 0.91 0.92 0.80 32.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 27/08/10 31/05/10 24/02/10 20/11/09 25/08/09 -
Price 1.08 1.07 0.97 0.94 0.79 0.80 0.80 -
P/RPS 3.90 3.93 3.60 3.39 2.92 2.94 2.51 34.04%
P/EPS 18.58 20.28 19.87 20.65 19.38 19.75 17.81 2.85%
EY 5.38 4.93 5.03 4.84 5.16 5.06 5.62 -2.85%
DY 3.70 3.74 4.12 4.26 2.53 2.50 2.50 29.77%
P/NAPS 1.17 1.18 0.00 1.07 0.89 0.92 0.91 18.18%

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