[UNICO] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -6.46%
YoY- -16.07%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 308,497 242,021 241,689 362,822 329,392 218,616 176,414 9.75%
PBT 107,970 70,370 51,474 88,814 100,930 44,144 45,772 15.36%
Tax -28,217 -17,349 -13,232 -22,148 -21,500 -11,406 -12,229 14.94%
NP 79,753 53,021 38,242 66,666 79,430 32,737 33,542 15.52%
-
NP to SH 79,753 53,021 38,242 66,666 79,430 32,737 33,542 15.52%
-
Tax Rate 26.13% 24.65% 25.71% 24.94% 21.30% 25.84% 26.72% -
Total Cost 228,744 189,000 203,446 296,156 249,961 185,878 142,872 8.15%
-
Net Worth 831,004 801,140 763,048 764,547 388,783 373,585 387,893 13.53%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 23,083 23,056 23,051 23,228 46,180 16,534 - -
Div Payout % 28.94% 43.48% 60.28% 34.84% 58.14% 50.51% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 831,004 801,140 763,048 764,547 388,783 373,585 387,893 13.53%
NOSH 865,629 864,602 864,447 871,080 865,886 826,700 849,898 0.30%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 25.85% 21.91% 15.82% 18.37% 24.11% 14.97% 19.01% -
ROE 9.60% 6.62% 5.01% 8.72% 20.43% 8.76% 8.65% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 35.64 27.99 27.96 41.65 38.04 26.44 20.76 9.42%
EPS 9.21 6.13 4.43 7.65 9.17 3.96 3.95 15.14%
DPS 2.67 2.67 2.67 2.67 5.33 2.00 0.00 -
NAPS 0.96 0.9266 0.8827 0.8777 0.449 0.4519 0.4564 13.18%
Adjusted Per Share Value based on latest NOSH - 865,361
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.37 28.53 28.49 42.77 38.83 25.77 20.80 9.75%
EPS 9.40 6.25 4.51 7.86 9.36 3.86 3.95 15.53%
DPS 2.72 2.72 2.72 2.74 5.44 1.95 0.00 -
NAPS 0.9796 0.9444 0.8995 0.9012 0.4583 0.4404 0.4572 13.53%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.22 1.13 0.80 0.61 1.12 0.57 0.44 -
P/RPS 3.42 4.04 2.86 1.46 2.94 2.16 2.12 8.29%
P/EPS 13.24 18.43 18.08 7.97 12.21 14.39 11.15 2.90%
EY 7.55 5.43 5.53 12.55 8.19 6.95 8.97 -2.83%
DY 2.19 2.36 3.33 4.37 4.76 3.51 0.00 -
P/NAPS 1.27 1.22 0.91 0.69 2.49 1.26 0.96 4.77%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 24/02/10 20/02/09 25/02/08 13/02/07 24/02/06 -
Price 1.18 1.08 0.79 0.60 1.04 0.56 0.47 -
P/RPS 3.31 3.86 2.83 1.44 2.73 2.12 2.26 6.56%
P/EPS 12.81 17.61 17.86 7.84 11.34 14.14 11.91 1.22%
EY 7.81 5.68 5.60 12.76 8.82 7.07 8.40 -1.20%
DY 2.26 2.47 3.38 4.44 5.13 3.57 0.00 -
P/NAPS 1.23 1.17 0.89 0.68 2.32 1.24 1.03 3.00%

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