[UNICO] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -94.53%
YoY- -96.81%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 135,264 209,092 313,404 199,112 226,868 416,216 245,340 -9.43%
PBT 1,908 58,536 122,440 39,904 24,120 117,248 91,164 -47.47%
Tax -516 -14,948 -31,460 -9,968 -5,288 -28,912 -10,316 -39.27%
NP 1,392 43,588 90,980 29,936 18,832 88,336 80,848 -49.15%
-
NP to SH 1,392 43,588 90,980 29,936 18,832 88,336 80,848 -49.15%
-
Tax Rate 27.04% 25.54% 25.69% 24.98% 21.92% 24.66% 11.32% -
Total Cost 133,872 165,504 222,424 169,176 208,036 327,880 164,492 -3.37%
-
Net Worth 739,500 838,896 821,587 0 762,608 434,581 383,773 11.54%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 739,500 838,896 821,587 0 762,608 434,581 383,773 11.54%
NOSH 870,000 864,841 864,828 861,956 871,851 876,349 849,243 0.40%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.03% 20.85% 29.03% 15.03% 8.30% 21.22% 32.95% -
ROE 0.19% 5.20% 11.07% 0.00% 2.47% 20.33% 21.07% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.55 24.18 36.24 23.10 26.02 47.49 28.89 -9.80%
EPS 0.16 5.04 10.52 3.48 2.16 10.08 9.52 -49.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.97 0.95 0.00 0.8747 0.4959 0.4519 11.09%
Adjusted Per Share Value based on latest NOSH - 870,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.94 24.65 36.94 23.47 26.74 49.06 28.92 -9.44%
EPS 0.16 5.14 10.72 3.53 2.22 10.41 9.53 -49.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8717 0.9889 0.9685 0.00 0.8989 0.5123 0.4524 11.54%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.06 1.21 1.01 1.00 0.70 1.00 0.64 -
P/RPS 6.82 5.00 2.79 4.33 2.69 2.11 2.22 20.54%
P/EPS 662.50 24.01 9.60 28.79 32.41 9.92 6.72 114.78%
EY 0.15 4.17 10.42 3.47 3.09 10.08 14.88 -53.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.06 0.00 0.80 2.02 1.42 -2.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 13/08/13 17/08/12 19/08/11 27/08/10 25/08/09 26/08/08 24/08/07 -
Price 1.05 1.26 1.00 0.97 0.80 0.90 0.62 -
P/RPS 6.75 5.21 2.76 4.20 3.07 1.89 2.15 20.98%
P/EPS 656.25 25.00 9.51 27.93 37.04 8.93 6.51 115.58%
EY 0.15 4.00 10.52 3.58 2.70 11.20 15.35 -53.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.30 1.05 0.00 0.91 1.81 1.37 -1.64%

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