[UNICO] YoY Cumulative 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- 40.31%
YoY- -16.07%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 231,373 181,516 181,267 272,117 247,044 163,962 132,311 9.75%
PBT 80,978 52,778 38,606 66,611 75,698 33,108 34,329 15.36%
Tax -21,163 -13,012 -9,924 -16,611 -16,125 -8,555 -9,172 14.94%
NP 59,815 39,766 28,682 50,000 59,573 24,553 25,157 15.52%
-
NP to SH 59,815 39,766 28,682 50,000 59,573 24,553 25,157 15.52%
-
Tax Rate 26.13% 24.65% 25.71% 24.94% 21.30% 25.84% 26.72% -
Total Cost 171,558 141,750 152,585 222,117 187,471 139,409 107,154 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 17,312 17,292 17,288 17,421 34,635 12,400 - -
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 7.20% 4.96% 3.76% 6.54% 15.32% 6.57% 6.49% -
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 26.73 20.99 20.97 31.24 28.53 19.83 15.57 9.42%
EPS 6.91 4.60 3.32 5.74 6.88 2.97 2.96 15.16%
DPS 2.00 2.00 2.00 2.00 4.00 1.50 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 27.27 21.40 21.37 32.08 29.12 19.33 15.60 9.75%
EPS 7.05 4.69 3.38 5.89 7.02 2.89 2.97 15.48%
DPS 2.04 2.04 2.04 2.05 4.08 1.46 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 4.56 5.38 3.82 1.95 3.93 2.87 2.83 8.27%
P/EPS 17.66 24.57 24.11 10.63 16.28 19.19 14.86 2.91%
EY 5.66 4.07 4.15 9.41 6.14 5.21 6.73 -2.84%
DY 1.64 1.77 2.50 3.28 3.57 2.63 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 4.41 5.14 3.77 1.92 3.65 2.82 3.02 6.51%
P/EPS 17.08 23.48 23.81 10.45 15.12 18.86 15.88 1.22%
EY 5.86 4.26 4.20 9.57 6.62 5.30 6.30 -1.19%
DY 1.69 1.85 2.53 3.33 3.85 2.68 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