[UNICO] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -10.53%
YoY- -53.11%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 234,227 297,042 235,614 235,488 386,185 270,150 198,444 2.79%
PBT 78,052 103,407 60,476 47,156 103,796 70,534 38,859 12.31%
Tax -35,122 -29,230 -14,842 -12,113 -29,067 -14,259 -8,647 26.28%
NP 42,930 74,177 45,634 35,043 74,729 56,275 30,212 6.02%
-
NP to SH 42,930 74,177 45,634 35,043 74,729 56,275 30,212 6.02%
-
Tax Rate 45.00% 28.27% 24.54% 25.69% 28.00% 20.22% 22.25% -
Total Cost 191,297 222,865 189,980 200,445 311,456 213,875 168,232 2.16%
-
Net Worth 817,000 811,619 782,224 748,987 413,174 397,006 366,384 14.28%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 38,948 38,962 34,602 17,307 - 67,826 16,484 15.39%
Div Payout % 90.73% 52.53% 75.83% 49.39% - 120.53% 54.56% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 817,000 811,619 782,224 748,987 413,174 397,006 366,384 14.28%
NOSH 860,000 863,424 865,100 865,181 874,258 875,427 834,588 0.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.33% 24.97% 19.37% 14.88% 19.35% 20.83% 15.22% -
ROE 5.25% 9.14% 5.83% 4.68% 18.09% 14.17% 8.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.24 34.40 27.24 27.22 44.17 30.86 23.78 2.28%
EPS 4.99 8.59 5.27 4.05 8.55 6.43 3.62 5.48%
DPS 4.50 4.50 4.00 2.00 0.00 7.75 2.00 14.45%
NAPS 0.95 0.94 0.9042 0.8657 0.4726 0.4535 0.439 13.71%
Adjusted Per Share Value based on latest NOSH - 865,181
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.61 35.01 27.77 27.76 45.52 31.84 23.39 2.80%
EPS 5.06 8.74 5.38 4.13 8.81 6.63 3.56 6.02%
DPS 4.59 4.59 4.08 2.04 0.00 8.00 1.94 15.41%
NAPS 0.9631 0.9567 0.9221 0.8829 0.487 0.468 0.4319 14.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.29 1.04 1.09 0.80 0.85 0.69 0.50 -
P/RPS 4.74 3.02 4.00 2.94 1.92 2.24 2.10 14.51%
P/EPS 25.84 12.11 20.66 19.75 9.94 10.73 13.81 10.99%
EY 3.87 8.26 4.84 5.06 10.06 9.32 7.24 -9.90%
DY 3.49 4.33 3.67 2.50 0.00 11.23 4.00 -2.24%
P/NAPS 1.36 1.11 1.21 0.92 1.80 1.52 1.14 2.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 23/11/10 20/11/09 24/11/08 23/11/07 17/11/06 -
Price 1.08 1.15 1.07 0.80 0.65 0.96 0.55 -
P/RPS 3.97 3.34 3.93 2.94 1.47 3.11 2.31 9.43%
P/EPS 21.64 13.39 20.28 19.75 7.60 14.93 15.19 6.07%
EY 4.62 7.47 4.93 5.06 13.15 6.70 6.58 -5.71%
DY 4.17 3.91 3.74 2.50 0.00 8.07 3.64 2.28%
P/NAPS 1.14 1.22 1.18 0.92 1.38 2.12 1.25 -1.52%

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