[UNICO] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -20.42%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 226,868 416,216 245,340 189,632 154,612 165,872 151,952 6.90%
PBT 24,120 117,248 91,164 31,932 17,268 32,452 42,916 -9.14%
Tax -5,288 -28,912 -10,316 -8,500 -4,488 -9,088 -12,016 -12.77%
NP 18,832 88,336 80,848 23,432 12,780 23,364 30,900 -7.91%
-
NP to SH 18,832 88,336 80,848 23,432 12,780 23,364 30,900 -7.91%
-
Tax Rate 21.92% 24.66% 11.32% 26.62% 25.99% 28.00% 28.00% -
Total Cost 208,036 327,880 164,492 166,200 141,832 142,508 121,052 9.43%
-
Net Worth 762,608 434,581 383,773 367,073 371,310 217,100 328,864 15.03%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 762,608 434,581 383,773 367,073 371,310 217,100 328,864 15.03%
NOSH 871,851 876,349 849,243 825,070 863,513 220,800 220,714 25.70%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.30% 21.22% 32.95% 12.36% 8.27% 14.09% 20.34% -
ROE 2.47% 20.33% 21.07% 6.38% 3.44% 10.76% 9.40% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 26.02 47.49 28.89 22.98 17.90 76.40 68.85 -14.95%
EPS 2.16 10.08 9.52 2.84 1.48 2.68 14.00 -26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8747 0.4959 0.4519 0.4449 0.43 1.00 1.49 -8.48%
Adjusted Per Share Value based on latest NOSH - 825,070
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 26.74 49.06 28.92 22.35 18.23 19.55 17.91 6.90%
EPS 2.22 10.41 9.53 2.76 1.51 2.75 3.64 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8989 0.5123 0.4524 0.4327 0.4377 0.2559 0.3877 15.03%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.70 1.00 0.64 0.50 0.47 1.80 0.34 -
P/RPS 2.69 2.11 2.22 2.18 2.62 2.36 0.49 32.78%
P/EPS 32.41 9.92 6.72 17.61 31.76 16.73 2.43 53.93%
EY 3.09 10.08 14.88 5.68 3.15 5.98 41.18 -35.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.02 1.42 1.12 1.09 1.80 0.23 23.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 24/08/07 29/08/06 30/08/05 18/08/04 31/07/03 -
Price 0.80 0.90 0.62 0.51 0.45 0.46 0.35 -
P/RPS 3.07 1.89 2.15 2.22 2.51 0.60 0.51 34.83%
P/EPS 37.04 8.93 6.51 17.96 30.41 4.27 2.50 56.65%
EY 2.70 11.20 15.35 5.57 3.29 23.40 40.00 -36.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.81 1.37 1.15 1.05 0.46 0.23 25.73%

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