[UNICO] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 631.32%
YoY- 223.3%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 39,061 47,720 78,204 56,634 53,265 95,720 87,977 -12.64%
PBT 3,486 10,684 24,812 17,003 12,491 18,440 23,379 -27.15%
Tax -941 -12,748 -5,903 -4,021 -3,066 -4,889 -5,958 -26.45%
NP 2,545 -2,064 18,909 12,982 9,425 13,551 17,421 -27.40%
-
NP to SH 2,545 -2,064 18,909 12,982 9,425 13,551 17,421 -27.40%
-
Tax Rate 26.99% 119.32% 23.79% 23.65% 24.55% 26.51% 25.48% -
Total Cost 36,516 49,784 59,295 43,652 43,840 82,169 70,556 -10.38%
-
Net Worth 704,116 817,000 811,619 782,224 748,987 413,174 397,006 10.01%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 35,017 -
Div Payout % - - - - - - 201.01% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 704,116 817,000 811,619 782,224 748,987 413,174 397,006 10.01%
NOSH 848,333 860,000 863,424 865,100 865,181 874,258 875,427 -0.52%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.52% -4.33% 24.18% 22.92% 17.69% 14.16% 19.80% -
ROE 0.36% -0.25% 2.33% 1.66% 1.26% 3.28% 4.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.60 5.55 9.06 6.55 6.16 10.95 10.05 -12.20%
EPS 0.30 -0.24 2.19 1.50 1.09 1.55 1.99 -27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.83 0.95 0.94 0.9042 0.8657 0.4726 0.4535 10.58%
Adjusted Per Share Value based on latest NOSH - 848,333
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.60 5.63 9.22 6.68 6.28 11.28 10.37 -12.65%
EPS 0.30 -0.24 2.23 1.53 1.11 1.60 2.05 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.13 -
NAPS 0.83 0.9631 0.9567 0.9221 0.8829 0.487 0.468 10.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.14 1.29 1.04 1.09 0.80 0.85 0.69 -
P/RPS 24.76 23.25 11.48 16.65 12.99 7.76 6.87 23.79%
P/EPS 380.00 -537.50 47.49 72.64 73.44 54.84 34.67 48.98%
EY 0.26 -0.19 2.11 1.38 1.36 1.82 2.88 -32.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.80 -
P/NAPS 1.37 1.36 1.11 1.21 0.92 1.80 1.52 -1.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 29/11/12 23/11/11 23/11/10 20/11/09 24/11/08 23/11/07 -
Price 1.16 1.08 1.15 1.07 0.80 0.65 0.96 -
P/RPS 25.19 19.46 12.70 16.34 12.99 5.94 9.55 17.52%
P/EPS 386.67 -450.00 52.51 71.30 73.44 41.94 48.24 41.42%
EY 0.26 -0.22 1.90 1.40 1.36 2.38 2.07 -29.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.40 1.14 1.22 1.18 0.92 1.38 2.12 -6.67%

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