[UNICO] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 94.3%
YoY- 38.64%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 155,891 231,373 181,516 181,267 272,117 247,044 163,962 -0.83%
PBT 45,032 80,978 52,778 38,606 66,611 75,698 33,108 5.25%
Tax -24,412 -21,163 -13,012 -9,924 -16,611 -16,125 -8,555 19.07%
NP 20,620 59,815 39,766 28,682 50,000 59,573 24,553 -2.86%
-
NP to SH 20,620 59,815 39,766 28,682 50,000 59,573 24,553 -2.86%
-
Tax Rate 54.21% 26.13% 24.65% 25.71% 24.94% 21.30% 25.84% -
Total Cost 135,271 171,558 141,750 152,585 222,117 187,471 139,409 -0.50%
-
Net Worth 724,719 831,004 801,140 763,048 764,547 388,783 373,585 11.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 100,080 17,312 17,292 17,288 17,421 34,635 12,400 41.58%
Div Payout % 485.36% 28.94% 43.48% 60.28% 34.84% 58.14% 50.51% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 724,719 831,004 801,140 763,048 764,547 388,783 373,585 11.66%
NOSH 862,761 865,629 864,602 864,447 871,080 865,886 826,700 0.71%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.23% 25.85% 21.91% 15.82% 18.37% 24.11% 14.97% -
ROE 2.85% 7.20% 4.96% 3.76% 6.54% 15.32% 6.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.07 26.73 20.99 20.97 31.24 28.53 19.83 -1.53%
EPS 2.39 6.91 4.60 3.32 5.74 6.88 2.97 -3.55%
DPS 11.60 2.00 2.00 2.00 2.00 4.00 1.50 40.58%
NAPS 0.84 0.96 0.9266 0.8827 0.8777 0.449 0.4519 10.87%
Adjusted Per Share Value based on latest NOSH - 865,357
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.38 27.27 21.40 21.37 32.08 29.12 19.33 -0.83%
EPS 2.43 7.05 4.69 3.38 5.89 7.02 2.89 -2.84%
DPS 11.80 2.04 2.04 2.04 2.05 4.08 1.46 41.61%
NAPS 0.8543 0.9796 0.9444 0.8995 0.9012 0.4583 0.4404 11.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.07 1.22 1.13 0.80 0.61 1.12 0.57 -
P/RPS 5.92 4.56 5.38 3.82 1.95 3.93 2.87 12.81%
P/EPS 44.77 17.66 24.57 24.11 10.63 16.28 19.19 15.14%
EY 2.23 5.66 4.07 4.15 9.41 6.14 5.21 -13.17%
DY 10.84 1.64 1.77 2.50 3.28 3.57 2.63 26.59%
P/NAPS 1.27 1.27 1.22 0.91 0.69 2.49 1.26 0.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 24/02/12 25/02/11 24/02/10 20/02/09 25/02/08 13/02/07 -
Price 1.12 1.18 1.08 0.79 0.60 1.04 0.56 -
P/RPS 6.20 4.41 5.14 3.77 1.92 3.65 2.82 14.01%
P/EPS 46.86 17.08 23.48 23.81 10.45 15.12 18.86 16.36%
EY 2.13 5.86 4.26 4.20 9.57 6.62 5.30 -14.08%
DY 10.36 1.69 1.85 2.53 3.33 3.85 2.68 25.25%
P/NAPS 1.33 1.23 1.17 0.89 0.68 2.32 1.24 1.17%

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