[UNICO] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 10.55%
YoY- 6.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 219,964 399,550 298,624 203,454 164,926 179,506 170,602 4.32%
PBT 36,800 95,504 92,340 34,878 32,928 52,222 51,476 -5.43%
Tax -8,720 -24,234 -17,074 -8,974 -8,562 -14,228 -11,554 -4.57%
NP 28,080 71,270 75,266 25,904 24,366 37,994 39,922 -5.69%
-
NP to SH 28,080 71,270 75,266 25,904 24,366 37,994 39,922 -5.69%
-
Tax Rate 23.70% 25.37% 18.49% 25.73% 26.00% 27.25% 22.45% -
Total Cost 191,884 328,280 223,358 177,550 140,560 141,512 130,680 6.60%
-
Net Worth 750,889 412,772 390,539 364,482 368,921 373,000 220,870 22.60%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 68,893 - 34,318 34,697 6,626 -
Div Payout % - - 91.53% - 140.85% 91.32% 16.60% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 750,889 412,772 390,539 364,482 368,921 373,000 220,870 22.60%
NOSH 867,378 873,406 861,167 830,256 857,957 867,442 220,870 25.58%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.77% 17.84% 25.20% 12.73% 14.77% 21.17% 23.40% -
ROE 3.74% 17.27% 19.27% 7.11% 6.60% 10.19% 18.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.36 45.75 34.68 24.50 19.22 20.69 77.24 -16.92%
EPS 3.24 8.16 8.74 3.12 2.84 4.38 4.52 -5.39%
DPS 0.00 0.00 8.00 0.00 4.00 4.00 3.00 -
NAPS 0.8657 0.4726 0.4535 0.439 0.43 0.43 1.00 -2.37%
Adjusted Per Share Value based on latest NOSH - 834,588
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.93 47.10 35.20 23.98 19.44 21.16 20.11 4.32%
EPS 3.31 8.40 8.87 3.05 2.87 4.48 4.71 -5.70%
DPS 0.00 0.00 8.12 0.00 4.05 4.09 0.78 -
NAPS 0.8851 0.4866 0.4604 0.4296 0.4349 0.4397 0.2604 22.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.80 0.85 0.69 0.50 0.48 0.46 0.36 -
P/RPS 3.15 1.86 1.99 2.04 2.50 2.22 0.47 37.27%
P/EPS 24.71 10.42 7.89 16.03 16.90 10.50 1.99 52.11%
EY 4.05 9.60 12.67 6.24 5.92 9.52 50.21 -34.24%
DY 0.00 0.00 11.59 0.00 8.33 8.70 8.33 -
P/NAPS 0.92 1.80 1.52 1.14 1.12 1.07 0.36 16.91%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 24/11/08 23/11/07 17/11/06 23/11/05 29/11/04 05/11/03 -
Price 0.80 0.65 0.96 0.55 0.46 0.47 0.45 -
P/RPS 3.15 1.42 2.77 2.24 2.39 2.27 0.58 32.54%
P/EPS 24.71 7.97 10.98 17.63 16.20 10.73 2.49 46.54%
EY 4.05 12.55 9.10 5.67 6.17 9.32 40.17 -31.75%
DY 0.00 0.00 8.33 0.00 8.70 8.51 6.67 -
P/NAPS 0.92 1.38 2.12 1.25 1.07 1.09 0.45 12.64%

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