[UNICO] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -30.73%
YoY- -50.17%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 264,711 275,472 232,245 277,943 378,442 236,491 187,936 5.86%
PBT 92,180 95,598 55,964 53,105 108,735 56,612 41,549 14.18%
Tax -28,277 -27,348 -13,887 -13,936 -30,136 -10,664 -9,442 20.03%
NP 63,903 68,250 42,077 39,169 78,599 45,948 32,107 12.14%
-
NP to SH 63,903 68,250 42,077 39,169 78,599 45,948 32,107 12.14%
-
Tax Rate 30.68% 28.61% 24.81% 26.24% 27.72% 18.84% 22.72% -
Total Cost 200,808 207,222 190,168 238,774 299,843 190,543 155,829 4.31%
-
Net Worth 838,896 821,587 0 762,608 434,581 383,773 367,073 14.75%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 38,948 38,962 34,602 17,307 35,017 32,809 16,484 15.39%
Div Payout % 60.95% 57.09% 82.24% 44.19% 44.55% 71.41% 51.34% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 838,896 821,587 0 762,608 434,581 383,773 367,073 14.75%
NOSH 864,841 864,828 861,956 871,851 876,349 849,243 825,070 0.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 24.14% 24.78% 18.12% 14.09% 20.77% 19.43% 17.08% -
ROE 7.62% 8.31% 0.00% 5.14% 18.09% 11.97% 8.75% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.61 31.85 26.94 31.88 43.18 27.85 22.78 5.04%
EPS 7.39 7.89 4.88 4.49 8.97 5.41 3.89 11.27%
DPS 4.50 4.50 4.00 2.00 4.00 3.86 2.00 14.45%
NAPS 0.97 0.95 0.00 0.8747 0.4959 0.4519 0.4449 13.85%
Adjusted Per Share Value based on latest NOSH - 871,851
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.20 32.47 27.38 32.76 44.61 27.88 22.15 5.87%
EPS 7.53 8.05 4.96 4.62 9.27 5.42 3.78 12.16%
DPS 4.59 4.59 4.08 2.04 4.13 3.87 1.94 15.41%
NAPS 0.9889 0.9685 0.00 0.8989 0.5123 0.4524 0.4327 14.75%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.21 1.01 1.00 0.70 1.00 0.64 0.50 -
P/RPS 3.95 3.17 3.71 2.20 2.32 2.30 2.20 10.23%
P/EPS 16.38 12.80 20.49 15.58 11.15 11.83 12.85 4.12%
EY 6.11 7.81 4.88 6.42 8.97 8.45 7.78 -3.94%
DY 3.72 4.46 4.00 2.86 4.00 6.04 4.00 -1.20%
P/NAPS 1.25 1.06 0.00 0.80 2.02 1.42 1.12 1.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 19/08/11 27/08/10 25/08/09 26/08/08 24/08/07 29/08/06 -
Price 1.26 1.00 0.97 0.80 0.90 0.62 0.51 -
P/RPS 4.12 3.14 3.60 2.51 2.08 2.23 2.24 10.67%
P/EPS 17.05 12.67 19.87 17.81 10.03 11.46 13.11 4.47%
EY 5.86 7.89 5.03 5.62 9.97 8.73 7.63 -4.29%
DY 3.57 4.50 4.12 2.50 4.44 6.23 3.92 -1.54%
P/NAPS 1.30 1.05 0.00 0.91 1.81 1.37 1.15 2.06%

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