[UNICO] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 315.66%
YoY- -67.25%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 145,754 199,986 313,110 212,824 219,964 399,550 298,624 -11.25%
PBT 7,926 50,636 110,844 53,958 36,800 95,504 92,340 -33.55%
Tax -2,140 -32,970 -27,536 -13,026 -8,720 -24,234 -17,074 -29.23%
NP 5,786 17,666 83,308 40,932 28,080 71,270 75,266 -34.76%
-
NP to SH 5,786 17,666 83,308 40,932 28,080 71,270 75,266 -34.76%
-
Tax Rate 27.00% 65.11% 24.84% 24.14% 23.70% 25.37% 18.49% -
Total Cost 139,968 182,320 229,802 171,892 191,884 328,280 223,358 -7.48%
-
Net Worth 706,232 814,694 812,339 781,138 750,889 412,772 390,539 10.36%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 68,893 -
Div Payout % - - - - - - 91.53% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 706,232 814,694 812,339 781,138 750,889 412,772 390,539 10.36%
NOSH 850,882 857,572 864,190 863,900 867,378 873,406 861,167 -0.19%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.97% 8.83% 26.61% 19.23% 12.77% 17.84% 25.20% -
ROE 0.82% 2.17% 10.26% 5.24% 3.74% 17.27% 19.27% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 17.13 23.32 36.23 24.64 25.36 45.75 34.68 -11.08%
EPS 0.68 2.06 9.64 4.74 3.24 8.16 8.74 -34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.83 0.95 0.94 0.9042 0.8657 0.4726 0.4535 10.58%
Adjusted Per Share Value based on latest NOSH - 848,333
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 17.18 23.57 36.91 25.09 25.93 47.10 35.20 -11.25%
EPS 0.68 2.08 9.82 4.82 3.31 8.40 8.87 -34.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.12 -
NAPS 0.8325 0.9603 0.9576 0.9208 0.8851 0.4866 0.4604 10.36%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.14 1.29 1.04 1.09 0.80 0.85 0.69 -
P/RPS 6.66 5.53 2.87 4.42 3.15 1.86 1.99 22.28%
P/EPS 167.65 62.62 10.79 23.01 24.71 10.42 7.89 66.34%
EY 0.60 1.60 9.27 4.35 4.05 9.60 12.67 -39.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.59 -
P/NAPS 1.37 1.36 1.11 1.21 0.92 1.80 1.52 -1.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 29/11/12 23/11/11 23/11/10 20/11/09 24/11/08 23/11/07 -
Price 1.16 1.08 1.15 1.07 0.80 0.65 0.96 -
P/RPS 6.77 4.63 3.17 4.34 3.15 1.42 2.77 16.04%
P/EPS 170.59 52.43 11.93 22.58 24.71 7.97 10.98 57.89%
EY 0.59 1.91 8.38 4.43 4.05 12.55 9.10 -36.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 1.40 1.14 1.22 1.18 0.92 1.38 2.12 -6.67%

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