[UNICO] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 198.22%
YoY- -60.6%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 99,993 156,555 106,412 109,982 199,775 149,312 101,727 -0.28%
PBT 25,318 55,422 26,979 18,400 47,752 46,170 17,439 6.40%
Tax -16,485 -13,768 -6,513 -4,360 -12,117 -8,537 -4,487 24.19%
NP 8,833 41,654 20,466 14,040 35,635 37,633 12,952 -6.17%
-
NP to SH 8,833 41,654 20,466 14,040 35,635 37,633 12,952 -6.17%
-
Tax Rate 65.11% 24.84% 24.14% 23.70% 25.37% 18.49% 25.73% -
Total Cost 91,160 114,901 85,946 95,942 164,140 111,679 88,775 0.44%
-
Net Worth 814,694 812,339 781,138 750,889 412,772 390,539 364,482 14.33%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 34,446 - -
Div Payout % - - - - - 91.53% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 814,694 812,339 781,138 750,889 412,772 390,539 364,482 14.33%
NOSH 857,572 864,190 863,900 867,378 873,406 861,167 830,256 0.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.83% 26.61% 19.23% 12.77% 17.84% 25.20% 12.73% -
ROE 1.08% 5.13% 2.62% 1.87% 8.63% 9.64% 3.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.66 18.12 12.32 12.68 22.87 17.34 12.25 -0.81%
EPS 1.03 4.82 2.37 1.62 4.08 4.37 1.56 -6.67%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.95 0.94 0.9042 0.8657 0.4726 0.4535 0.439 13.71%
Adjusted Per Share Value based on latest NOSH - 865,181
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.79 18.45 12.54 12.96 23.55 17.60 11.99 -0.27%
EPS 1.04 4.91 2.41 1.66 4.20 4.44 1.53 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 4.06 0.00 -
NAPS 0.9603 0.9576 0.9208 0.8851 0.4866 0.4604 0.4296 14.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.29 1.04 1.09 0.80 0.85 0.69 0.50 -
P/RPS 11.06 5.74 8.85 6.31 3.72 3.98 4.08 18.06%
P/EPS 125.24 21.58 46.01 49.42 20.83 15.79 32.05 25.47%
EY 0.80 4.63 2.17 2.02 4.80 6.33 3.12 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 5.80 0.00 -
P/NAPS 1.36 1.11 1.21 0.92 1.80 1.52 1.14 2.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 23/11/10 20/11/09 24/11/08 23/11/07 17/11/06 -
Price 1.08 1.15 1.07 0.80 0.65 0.96 0.55 -
P/RPS 9.26 6.35 8.69 6.31 2.84 5.54 4.49 12.80%
P/EPS 104.85 23.86 45.17 49.42 15.93 21.97 35.26 19.89%
EY 0.95 4.19 2.21 2.02 6.28 4.55 2.84 -16.66%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 1.14 1.22 1.18 0.92 1.38 2.12 1.25 -1.52%

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