[UNICO] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -91.67%
YoY- -78.68%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 52,273 78,351 49,778 56,717 104,054 61,335 47,408 1.63%
PBT 14,634 30,610 9,976 6,030 29,312 22,791 7,983 10.61%
Tax -3,737 -7,865 -2,492 -1,322 -7,228 -2,579 -2,125 9.85%
NP 10,897 22,745 7,484 4,708 22,084 20,212 5,858 10.88%
-
NP to SH 10,897 22,745 7,484 4,708 22,084 20,212 5,858 10.88%
-
Tax Rate 25.54% 25.69% 24.98% 21.92% 24.66% 11.32% 26.62% -
Total Cost 41,376 55,606 42,294 52,009 81,970 41,123 41,550 -0.06%
-
Net Worth 838,896 821,587 0 762,608 434,581 383,773 367,073 14.75%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 838,896 821,587 0 762,608 434,581 383,773 367,073 14.75%
NOSH 864,841 864,828 861,956 871,851 876,349 849,243 825,070 0.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.85% 29.03% 15.03% 8.30% 21.22% 32.95% 12.36% -
ROE 1.30% 2.77% 0.00% 0.62% 5.08% 5.27% 1.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.04 9.06 5.78 6.51 11.87 7.22 5.75 0.82%
EPS 1.26 2.63 0.87 0.54 2.52 2.38 0.71 10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 0.00 0.8747 0.4959 0.4519 0.4449 13.85%
Adjusted Per Share Value based on latest NOSH - 871,851
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.16 9.24 5.87 6.69 12.27 7.23 5.59 1.62%
EPS 1.28 2.68 0.88 0.55 2.60 2.38 0.69 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9889 0.9685 0.00 0.8989 0.5123 0.4524 0.4327 14.75%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.21 1.01 1.00 0.70 1.00 0.64 0.50 -
P/RPS 20.02 11.15 17.32 10.76 8.42 8.86 8.70 14.88%
P/EPS 96.03 38.40 115.17 129.63 39.68 26.89 70.42 5.30%
EY 1.04 2.60 0.87 0.77 2.52 3.72 1.42 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.06 0.00 0.80 2.02 1.42 1.12 1.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 19/08/11 27/08/10 25/08/09 26/08/08 24/08/07 29/08/06 -
Price 1.26 1.00 0.97 0.80 0.90 0.62 0.51 -
P/RPS 20.85 11.04 16.80 12.30 7.58 8.58 8.88 15.27%
P/EPS 100.00 38.02 111.72 148.15 35.71 26.05 71.83 5.66%
EY 1.00 2.63 0.90 0.68 2.80 3.84 1.39 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.05 0.00 0.91 1.81 1.37 1.15 2.06%

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