[UNICO] YoY TTM Result on 30-Jun-2013 [#1]

Stock

[UNICO] UNICO-DESA PLANTATIONS BHD

Announcement Date

13-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Jun-2013 [#1]

Profit Trend

QoQ- -41.42%

YoY- -76.65%

Quarter Report

FY2014_Q1 Results.pdf

Latest QR

Upcoming QR

UNICO's Result

UNICO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	175,638	264,711	275,472	232,245	277,943	378,442	236,491	-4.83%
YoY %	-33.65%	-3.91%	18.61%	-16.44%	-26.56%	60.02%	-	-
Horiz. %	74.27%	111.93%	116.48%	98.20%	117.53%	160.02%	100.00%	-
PBT	38,535	92,180	95,598	55,964	53,105	108,735	56,612	-6.20%
YoY %	-58.20%	-3.58%	70.82%	5.38%	-51.16%	92.07%	-	-
Horiz. %	68.07%	162.83%	168.87%	98.86%	93.81%	192.07%	100.00%	-
Tax	-23,615	-28,277	-27,348	-13,887	-13,936	-30,136	-10,664	14.15%
YoY %	16.49%	-3.40%	-96.93%	0.35%	53.76%	-182.60%	-	-
Horiz. %	221.45%	265.16%	256.45%	130.22%	130.68%	282.60%	100.00%	-
NP	14,920	63,903	68,250	42,077	39,169	78,599	45,948	-17.08%
YoY %	-76.65%	-6.37%	62.20%	7.42%	-50.17%	71.06%	-	-
Horiz. %	32.47%	139.08%	148.54%	91.58%	85.25%	171.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,920	63,903	68,250	42,077	39,169	78,599	45,948	-17.08%
YoY %	-76.65%	-6.37%	62.20%	7.42%	-50.17%	71.06%	-	-
Horiz. %	32.47%	139.08%	148.54%	91.58%	85.25%	171.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.28%	30.68%	28.61%	24.81%	26.24%	27.72%	18.84%	-
YoY %	99.74%	7.24%	15.32%	-5.45%	-5.34%	47.13%	-	-
Horiz. %	325.27%	162.85%	151.86%	131.69%	139.28%	147.13%	100.00%	-
Total Cost	160,718	200,808	207,222	190,168	238,774	299,843	190,543	-2.79%
YoY %	-19.96%	-3.10%	8.97%	-20.36%	-20.37%	57.36%	-	-
Horiz. %	84.35%	105.39%	108.75%	99.80%	125.31%	157.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	739,500	838,896	821,587	0	762,608	434,581	383,773	11.54%
YoY %	-11.85%	2.11%	0.00%	0.00%	75.48%	13.24%	-	-
Horiz. %	192.69%	218.59%	214.08%	0.00%	198.71%	113.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	122,183	38,948	38,962	34,602	17,307	35,017	32,809	24.47%
YoY %	213.71%	-0.04%	12.60%	99.93%	-50.58%	6.73%	-	-
Horiz. %	372.41%	118.71%	118.75%	105.46%	52.75%	106.73%	100.00%	-
Div Payout %	818.92%	60.95%	57.09%	82.24%	44.19%	44.55%	71.41%	-
YoY %	1,243.59%	6.76%	-30.58%	86.11%	-0.81%	-37.61%	-	-
Horiz. %	1,146.79%	85.35%	79.95%	115.17%	61.88%	62.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	739,500	838,896	821,587	0	762,608	434,581	383,773	11.54%
YoY %	-11.85%	2.11%	0.00%	0.00%	75.48%	13.24%	-	-
Horiz. %	192.69%	218.59%	214.08%	0.00%	198.71%	113.24%	100.00%	-
NOSH	870,000	864,841	864,828	861,956	871,851	876,349	849,243	0.40%
YoY %	0.60%	0.00%	0.33%	-1.13%	-0.51%	3.19%	-	-
Horiz. %	102.44%	101.84%	101.84%	101.50%	102.66%	103.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	8.49%	24.14%	24.78%	18.12%	14.09%	20.77%	19.43%	-
YoY %	-64.83%	-2.58%	36.75%	28.60%	-32.16%	6.90%	-	-
Horiz. %	43.70%	124.24%	127.53%	93.26%	72.52%	106.90%	100.00%	-
ROE	2.02%	7.62%	8.31%	0.00%	5.14%	18.09%	11.97%	-
YoY %	-73.49%	-8.30%	0.00%	0.00%	-71.59%	51.13%	-	-
Horiz. %	16.88%	63.66%	69.42%	0.00%	42.94%	151.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	20.19	30.61	31.85	26.94	31.88	43.18	27.85	-5.21%
YoY %	-34.04%	-3.89%	18.23%	-15.50%	-26.17%	55.04%	-	-
Horiz. %	72.50%	109.91%	114.36%	96.73%	114.47%	155.04%	100.00%	-
EPS	1.71	7.39	7.89	4.88	4.49	8.97	5.41	-17.45%
YoY %	-76.86%	-6.34%	61.68%	8.69%	-49.94%	65.80%	-	-
Horiz. %	31.61%	136.60%	145.84%	90.20%	82.99%	165.80%	100.00%	-
DPS	14.10	4.50	4.50	4.00	2.00	4.00	3.86	24.07%
YoY %	213.33%	0.00%	12.50%	100.00%	-50.00%	3.63%	-	-
Horiz. %	365.28%	116.58%	116.58%	103.63%	51.81%	103.63%	100.00%	-
NAPS	0.85	0.97	0.95	0.00	0.8747	0.4959	0.4519	11.09%
YoY %	-12.37%	2.11%	0.00%	0.00%	76.39%	9.74%	-	-
Horiz. %	188.09%	214.65%	210.22%	0.00%	193.56%	109.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 870,000
RPS	20.70	31.20	32.47	27.38	32.76	44.61	27.88	-4.83%
YoY %	-33.65%	-3.91%	18.59%	-16.42%	-26.56%	60.01%	-	-
Horiz. %	74.25%	111.91%	116.46%	98.21%	117.50%	160.01%	100.00%	-
EPS	1.76	7.53	8.05	4.96	4.62	9.27	5.42	-17.07%
YoY %	-76.63%	-6.46%	62.30%	7.36%	-50.16%	71.03%	-	-
Horiz. %	32.47%	138.93%	148.52%	91.51%	85.24%	171.03%	100.00%	-
DPS	14.40	4.59	4.59	4.08	2.04	4.13	3.87	24.45%
YoY %	213.73%	0.00%	12.50%	100.00%	-50.61%	6.72%	-	-
Horiz. %	372.09%	118.60%	118.60%	105.43%	52.71%	106.72%	100.00%	-
NAPS	0.8717	0.9889	0.9685	0.00	0.8989	0.5123	0.4524	11.54%
YoY %	-11.85%	2.11%	0.00%	0.00%	75.46%	13.24%	-	-
Horiz. %	192.68%	218.59%	214.08%	0.00%	198.70%	113.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.06	1.21	1.01	1.00	0.70	1.00	0.64	-
P/RPS	5.25	3.95	3.17	3.71	2.20	2.32	2.30	14.73%
YoY %	32.91%	24.61%	-14.56%	68.64%	-5.17%	0.87%	-	-
Horiz. %	228.26%	171.74%	137.83%	161.30%	95.65%	100.87%	100.00%	-
P/EPS	61.81	16.38	12.80	20.49	15.58	11.15	11.83	31.69%
YoY %	277.35%	27.97%	-37.53%	31.51%	39.73%	-5.75%	-	-
Horiz. %	522.49%	138.46%	108.20%	173.20%	131.70%	94.25%	100.00%	-
EY	1.62	6.11	7.81	4.88	6.42	8.97	8.45	-24.04%
YoY %	-73.49%	-21.77%	60.04%	-23.99%	-28.43%	6.15%	-	-
Horiz. %	19.17%	72.31%	92.43%	57.75%	75.98%	106.15%	100.00%	-
DY	13.30	3.72	4.46	4.00	2.86	4.00	6.04	14.04%
YoY %	257.53%	-16.59%	11.50%	39.86%	-28.50%	-33.77%	-	-
Horiz. %	220.20%	61.59%	73.84%	66.23%	47.35%	66.23%	100.00%	-
P/NAPS	1.25	1.25	1.06	0.00	0.80	2.02	1.42	-2.10%
YoY %	0.00%	17.92%	0.00%	0.00%	-60.40%	42.25%	-	-
Horiz. %	88.03%	88.03%	74.65%	0.00%	56.34%	142.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	13/08/13	17/08/12	19/08/11	27/08/10	25/08/09	26/08/08	24/08/07	-
Price	1.05	1.26	1.00	0.97	0.80	0.90	0.62	-
P/RPS	5.20	4.12	3.14	3.60	2.51	2.08	2.23	15.14%
YoY %	26.21%	31.21%	-12.78%	43.43%	20.67%	-6.73%	-	-
Horiz. %	233.18%	184.75%	140.81%	161.43%	112.56%	93.27%	100.00%	-
P/EPS	61.23	17.05	12.67	19.87	17.81	10.03	11.46	32.18%
YoY %	259.12%	34.57%	-36.24%	11.57%	77.57%	-12.48%	-	-
Horiz. %	534.29%	148.78%	110.56%	173.39%	155.41%	87.52%	100.00%	-
EY	1.63	5.86	7.89	5.03	5.62	9.97	8.73	-24.37%
YoY %	-72.18%	-25.73%	56.86%	-10.50%	-43.63%	14.20%	-	-
Horiz. %	18.67%	67.12%	90.38%	57.62%	64.38%	114.20%	100.00%	-
DY	13.43	3.57	4.50	4.12	2.50	4.44	6.23	13.64%
YoY %	276.19%	-20.67%	9.22%	64.80%	-43.69%	-28.73%	-	-
Horiz. %	215.57%	57.30%	72.23%	66.13%	40.13%	71.27%	100.00%	-
P/NAPS	1.24	1.30	1.05	0.00	0.91	1.81	1.37	-1.64%
YoY %	-4.62%	23.81%	0.00%	0.00%	-49.72%	32.12%	-	-
Horiz. %	90.51%	94.89%	76.64%	0.00%	66.42%	132.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos