[UNICO] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -19.32%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 313,110 212,824 219,964 399,550 298,624 203,454 164,926 11.27%
PBT 110,844 53,958 36,800 95,504 92,340 34,878 32,928 22.41%
Tax -27,536 -13,026 -8,720 -24,234 -17,074 -8,974 -8,562 21.48%
NP 83,308 40,932 28,080 71,270 75,266 25,904 24,366 22.72%
-
NP to SH 83,308 40,932 28,080 71,270 75,266 25,904 24,366 22.72%
-
Tax Rate 24.84% 24.14% 23.70% 25.37% 18.49% 25.73% 26.00% -
Total Cost 229,802 171,892 191,884 328,280 223,358 177,550 140,560 8.53%
-
Net Worth 812,339 781,138 750,889 412,772 390,539 364,482 368,921 14.05%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 68,893 - 34,318 -
Div Payout % - - - - 91.53% - 140.85% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 812,339 781,138 750,889 412,772 390,539 364,482 368,921 14.05%
NOSH 864,190 863,900 867,378 873,406 861,167 830,256 857,957 0.12%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 26.61% 19.23% 12.77% 17.84% 25.20% 12.73% 14.77% -
ROE 10.26% 5.24% 3.74% 17.27% 19.27% 7.11% 6.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 36.23 24.64 25.36 45.75 34.68 24.50 19.22 11.13%
EPS 9.64 4.74 3.24 8.16 8.74 3.12 2.84 22.57%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 4.00 -
NAPS 0.94 0.9042 0.8657 0.4726 0.4535 0.439 0.43 13.91%
Adjusted Per Share Value based on latest NOSH - 874,258
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 36.91 25.09 25.93 47.10 35.20 23.98 19.44 11.27%
EPS 9.82 4.82 3.31 8.40 8.87 3.05 2.87 22.74%
DPS 0.00 0.00 0.00 0.00 8.12 0.00 4.05 -
NAPS 0.9576 0.9208 0.8851 0.4866 0.4604 0.4296 0.4349 14.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.04 1.09 0.80 0.85 0.69 0.50 0.48 -
P/RPS 2.87 4.42 3.15 1.86 1.99 2.04 2.50 2.32%
P/EPS 10.79 23.01 24.71 10.42 7.89 16.03 16.90 -7.20%
EY 9.27 4.35 4.05 9.60 12.67 6.24 5.92 7.75%
DY 0.00 0.00 0.00 0.00 11.59 0.00 8.33 -
P/NAPS 1.11 1.21 0.92 1.80 1.52 1.14 1.12 -0.14%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 20/11/09 24/11/08 23/11/07 17/11/06 23/11/05 -
Price 1.15 1.07 0.80 0.65 0.96 0.55 0.46 -
P/RPS 3.17 4.34 3.15 1.42 2.77 2.24 2.39 4.81%
P/EPS 11.93 22.58 24.71 7.97 10.98 17.63 16.20 -4.96%
EY 8.38 4.43 4.05 12.55 9.10 5.67 6.17 5.23%
DY 0.00 0.00 0.00 0.00 8.33 0.00 8.70 -
P/NAPS 1.22 1.18 0.92 1.38 2.12 1.25 1.07 2.20%

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