[UNICO] YoY Cumulative 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- 121.1%
YoY- 6.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 109,982 199,775 149,312 101,727 82,463 89,753 85,301 4.32%
PBT 18,400 47,752 46,170 17,439 16,464 26,111 25,738 -5.43%
Tax -4,360 -12,117 -8,537 -4,487 -4,281 -7,114 -5,777 -4.57%
NP 14,040 35,635 37,633 12,952 12,183 18,997 19,961 -5.69%
-
NP to SH 14,040 35,635 37,633 12,952 12,183 18,997 19,961 -5.69%
-
Tax Rate 23.70% 25.37% 18.49% 25.73% 26.00% 27.25% 22.45% -
Total Cost 95,942 164,140 111,679 88,775 70,280 70,756 65,340 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 - - 34,446 - 17,159 17,348 3,313 -
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 1.87% 8.63% 9.64% 3.55% 3.30% 5.09% 9.04% -
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 12.68 22.87 17.34 12.25 9.61 10.35 38.62 -16.92%
EPS 1.62 4.08 4.37 1.56 1.42 2.19 2.26 -5.39%
DPS 0.00 0.00 4.00 0.00 2.00 2.00 1.50 -
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 12.96 23.55 17.60 11.99 9.72 10.58 10.06 4.30%
EPS 1.66 4.20 4.44 1.53 1.44 2.24 2.35 -5.62%
DPS 0.00 0.00 4.06 0.00 2.02 2.05 0.39 -
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 6.31 3.72 3.98 4.08 4.99 4.45 0.93 37.55%
P/EPS 49.42 20.83 15.79 32.05 33.80 21.00 3.98 52.11%
EY 2.02 4.80 6.33 3.12 2.96 4.76 25.10 -34.26%
DY 0.00 0.00 5.80 0.00 4.17 4.35 4.17 -
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 6.31 2.84 5.54 4.49 4.79 4.54 1.17 32.39%
P/EPS 49.42 15.93 21.97 35.26 32.39 21.46 4.98 46.54%
EY 2.02 6.28 4.55 2.84 3.09 4.66 20.08 -31.77%
DY 0.00 0.00 4.17 0.00 4.35 4.26 3.33 -
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