[UNICO] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -39.31%
YoY- 64.28%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 57,917 53,164 88,679 58,602 46,870 45,773 39,992 6.36%
PBT 13,291 9,776 26,516 8,695 3,554 3,354 6,703 12.07%
Tax -2,764 -3,231 -9,362 -1,654 732 -1,621 -2,056 5.05%
NP 10,527 6,545 17,154 7,041 4,286 1,733 4,647 14.59%
-
NP to SH 10,527 6,545 17,154 7,041 4,286 1,733 4,647 14.59%
-
Tax Rate 20.80% 33.05% 35.31% 19.02% -20.60% 48.33% 30.67% -
Total Cost 47,390 46,619 71,525 51,561 42,584 44,040 35,345 5.00%
-
Net Worth 755,386 748,834 411,433 374,401 377,085 372,595 220,696 22.75%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 17,269 - - 20,468 - 30,327 4,413 25.51%
Div Payout % 164.05% - - 290.70% - 1,750.00% 94.98% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 755,386 748,834 411,433 374,401 377,085 372,595 220,696 22.75%
NOSH 863,495 861,025 875,204 818,720 824,230 866,499 220,696 25.51%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.18% 12.31% 19.34% 12.01% 9.14% 3.79% 11.62% -
ROE 1.39% 0.87% 4.17% 1.88% 1.14% 0.47% 2.11% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.71 6.17 10.13 7.16 5.69 5.28 18.12 -15.25%
EPS 1.22 0.76 1.96 0.86 0.52 0.20 0.53 14.89%
DPS 2.00 0.00 0.00 2.50 0.00 3.50 2.00 0.00%
NAPS 0.8748 0.8697 0.4701 0.4573 0.4575 0.43 1.00 -2.20%
Adjusted Per Share Value based on latest NOSH - 818,720
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.83 6.27 10.45 6.91 5.52 5.40 4.71 6.38%
EPS 1.24 0.77 2.02 0.83 0.51 0.20 0.55 14.50%
DPS 2.04 0.00 0.00 2.41 0.00 3.57 0.52 25.57%
NAPS 0.8904 0.8827 0.485 0.4413 0.4445 0.4392 0.2602 22.74%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.93 0.60 1.02 0.55 0.49 0.46 2.00 -
P/RPS 13.87 9.72 10.07 7.68 8.62 8.71 11.04 3.87%
P/EPS 76.28 78.93 52.04 63.95 94.23 230.00 94.98 -3.58%
EY 1.31 1.27 1.92 1.56 1.06 0.43 1.05 3.75%
DY 2.15 0.00 0.00 4.55 0.00 7.61 1.00 13.60%
P/NAPS 1.06 0.69 2.17 1.20 1.07 1.07 2.00 -10.03%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 26/05/09 26/05/08 28/05/07 26/05/06 31/05/05 31/05/04 -
Price 0.94 0.75 1.06 0.58 0.50 0.44 1.84 -
P/RPS 14.01 12.15 10.46 8.10 8.79 8.33 10.15 5.51%
P/EPS 77.11 98.67 54.08 67.44 96.15 220.00 87.39 -2.06%
EY 1.30 1.01 1.85 1.48 1.04 0.45 1.14 2.21%
DY 2.13 0.00 0.00 4.31 0.00 7.95 1.09 11.80%
P/NAPS 1.07 0.86 2.25 1.27 1.09 1.02 1.84 -8.63%

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