[UNICO] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -4.92%
YoY- 32.79%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 297,042 235,614 235,488 386,185 270,150 198,444 185,269 8.18%
PBT 103,407 60,476 47,156 103,796 70,534 38,859 32,615 21.19%
Tax -29,230 -14,842 -12,113 -29,067 -14,259 -8,647 -11,031 17.62%
NP 74,177 45,634 35,043 74,729 56,275 30,212 21,584 22.83%
-
NP to SH 74,177 45,634 35,043 74,729 56,275 30,212 21,584 22.83%
-
Tax Rate 28.27% 24.54% 25.69% 28.00% 20.22% 22.25% 33.82% -
Total Cost 222,865 189,980 200,445 311,456 213,875 168,232 163,685 5.27%
-
Net Worth 811,619 782,224 748,987 413,174 397,006 366,384 368,120 14.07%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 38,962 34,602 17,307 - 67,826 16,484 47,449 -3.22%
Div Payout % 52.53% 75.83% 49.39% - 120.53% 54.56% 219.84% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 811,619 782,224 748,987 413,174 397,006 366,384 368,120 14.07%
NOSH 863,424 865,100 865,181 874,258 875,427 834,588 856,095 0.14%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 24.97% 19.37% 14.88% 19.35% 20.83% 15.22% 11.65% -
ROE 9.14% 5.83% 4.68% 18.09% 14.17% 8.25% 5.86% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 34.40 27.24 27.22 44.17 30.86 23.78 21.64 8.02%
EPS 8.59 5.27 4.05 8.55 6.43 3.62 2.52 22.66%
DPS 4.50 4.00 2.00 0.00 7.75 2.00 5.50 -3.28%
NAPS 0.94 0.9042 0.8657 0.4726 0.4535 0.439 0.43 13.91%
Adjusted Per Share Value based on latest NOSH - 874,258
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 35.01 27.77 27.76 45.52 31.84 23.39 21.84 8.17%
EPS 8.74 5.38 4.13 8.81 6.63 3.56 2.54 22.85%
DPS 4.59 4.08 2.04 0.00 8.00 1.94 5.59 -3.23%
NAPS 0.9567 0.9221 0.8829 0.487 0.468 0.4319 0.4339 14.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.04 1.09 0.80 0.85 0.69 0.50 0.48 -
P/RPS 3.02 4.00 2.94 1.92 2.24 2.10 2.22 5.26%
P/EPS 12.11 20.66 19.75 9.94 10.73 13.81 19.04 -7.26%
EY 8.26 4.84 5.06 10.06 9.32 7.24 5.25 7.84%
DY 4.33 3.67 2.50 0.00 11.23 4.00 11.46 -14.96%
P/NAPS 1.11 1.21 0.92 1.80 1.52 1.14 1.12 -0.14%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 20/11/09 24/11/08 23/11/07 17/11/06 23/11/05 -
Price 1.15 1.07 0.80 0.65 0.96 0.55 0.46 -
P/RPS 3.34 3.93 2.94 1.47 3.11 2.31 2.13 7.78%
P/EPS 13.39 20.28 19.75 7.60 14.93 15.19 18.25 -5.02%
EY 7.47 4.93 5.06 13.15 6.70 6.58 5.48 5.29%
DY 3.91 3.74 2.50 0.00 8.07 3.64 11.96 -16.99%
P/NAPS 1.22 1.18 0.92 1.38 2.12 1.25 1.07 2.20%

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