[UNICO] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 45.43%
YoY- 43.11%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 232,245 277,943 378,442 236,491 187,936 189,743 182,653 4.08%
PBT 55,964 53,105 108,735 56,612 41,549 38,466 46,193 3.24%
Tax -13,887 -13,936 -30,136 -10,664 -9,442 -12,715 -10,989 3.97%
NP 42,077 39,169 78,599 45,948 32,107 25,751 35,204 3.01%
-
NP to SH 42,077 39,169 78,599 45,948 32,107 25,751 35,204 3.01%
-
Tax Rate 24.81% 26.24% 27.72% 18.84% 22.72% 33.06% 23.79% -
Total Cost 190,168 238,774 299,843 190,543 155,829 163,992 147,449 4.32%
-
Net Worth 0 762,608 434,581 383,773 367,073 371,310 217,100 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 34,602 17,307 35,017 32,809 16,484 47,638 7,728 28.36%
Div Payout % 82.24% 44.19% 44.55% 71.41% 51.34% 184.99% 21.95% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 762,608 434,581 383,773 367,073 371,310 217,100 -
NOSH 861,956 871,851 876,349 849,243 825,070 863,513 220,800 25.46%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 18.12% 14.09% 20.77% 19.43% 17.08% 13.57% 19.27% -
ROE 0.00% 5.14% 18.09% 11.97% 8.75% 6.94% 16.22% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.94 31.88 43.18 27.85 22.78 21.97 84.13 -17.27%
EPS 4.88 4.49 8.97 5.41 3.89 2.98 16.22 -18.13%
DPS 4.00 2.00 4.00 3.86 2.00 5.50 3.50 2.24%
NAPS 0.00 0.8747 0.4959 0.4519 0.4449 0.43 1.00 -
Adjusted Per Share Value based on latest NOSH - 849,243
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 27.38 32.76 44.61 27.88 22.15 22.37 21.53 4.08%
EPS 4.96 4.62 9.27 5.42 3.78 3.04 4.15 3.01%
DPS 4.08 2.04 4.13 3.87 1.94 5.62 0.91 28.39%
NAPS 0.00 0.8989 0.5123 0.4524 0.4327 0.4377 0.2559 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.00 0.70 1.00 0.64 0.50 0.47 1.80 -
P/RPS 3.71 2.20 2.32 2.30 2.20 2.14 2.14 9.59%
P/EPS 20.49 15.58 11.15 11.83 12.85 15.76 11.10 10.75%
EY 4.88 6.42 8.97 8.45 7.78 6.34 9.01 -9.71%
DY 4.00 2.86 4.00 6.04 4.00 11.70 1.94 12.81%
P/NAPS 0.00 0.80 2.02 1.42 1.12 1.09 1.80 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 25/08/09 26/08/08 24/08/07 29/08/06 30/08/05 18/08/04 -
Price 0.97 0.80 0.90 0.62 0.51 0.45 0.46 -
P/RPS 3.60 2.51 2.08 2.23 2.24 2.05 0.55 36.75%
P/EPS 19.87 17.81 10.03 11.46 13.11 15.09 2.84 38.27%
EY 5.03 5.62 9.97 8.73 7.63 6.63 35.25 -27.70%
DY 4.12 2.50 4.44 6.23 3.92 12.22 7.61 -9.71%
P/NAPS 0.00 0.91 1.81 1.37 1.15 1.05 0.46 -

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