[UNICO] YoY Cumulative 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- 61.36%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 156,555 106,412 109,982 199,775 149,312 101,727 82,463 11.27%
PBT 55,422 26,979 18,400 47,752 46,170 17,439 16,464 22.41%
Tax -13,768 -6,513 -4,360 -12,117 -8,537 -4,487 -4,281 21.48%
NP 41,654 20,466 14,040 35,635 37,633 12,952 12,183 22.72%
-
NP to SH 41,654 20,466 14,040 35,635 37,633 12,952 12,183 22.72%
-
Tax Rate 24.84% 24.14% 23.70% 25.37% 18.49% 25.73% 26.00% -
Total Cost 114,901 85,946 95,942 164,140 111,679 88,775 70,280 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 - - - - 34,446 - 17,159 -
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 5.13% 2.62% 1.87% 8.63% 9.64% 3.55% 3.30% -
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 18.12 12.32 12.68 22.87 17.34 12.25 9.61 11.14%
EPS 4.82 2.37 1.62 4.08 4.37 1.56 1.42 22.57%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 2.00 -
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 18.45 12.54 12.96 23.55 17.60 11.99 9.72 11.26%
EPS 4.91 2.41 1.66 4.20 4.44 1.53 1.44 22.67%
DPS 0.00 0.00 0.00 0.00 4.06 0.00 2.02 -
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 5.74 8.85 6.31 3.72 3.98 4.08 4.99 2.36%
P/EPS 21.58 46.01 49.42 20.83 15.79 32.05 33.80 -7.20%
EY 4.63 2.17 2.02 4.80 6.33 3.12 2.96 7.73%
DY 0.00 0.00 0.00 0.00 5.80 0.00 4.17 -
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 6.35 8.69 6.31 2.84 5.54 4.49 4.79 4.80%
P/EPS 23.86 45.17 49.42 15.93 21.97 35.26 32.39 -4.96%
EY 4.19 2.21 2.02 6.28 4.55 2.84 3.09 5.20%
DY 0.00 0.00 0.00 0.00 4.17 0.00 4.35 -
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