[UNICO] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 30.89%
YoY- -54.51%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 166,979 234,227 297,042 235,614 235,488 386,185 270,150 -7.69%
PBT 31,337 78,052 103,407 60,476 47,156 103,796 70,534 -12.63%
Tax -11,808 -35,122 -29,230 -14,842 -12,113 -29,067 -14,259 -3.09%
NP 19,529 42,930 74,177 45,634 35,043 74,729 56,275 -16.15%
-
NP to SH 19,529 42,930 74,177 45,634 35,043 74,729 56,275 -16.15%
-
Tax Rate 37.68% 45.00% 28.27% 24.54% 25.69% 28.00% 20.22% -
Total Cost 147,450 191,297 222,865 189,980 200,445 311,456 213,875 -6.00%
-
Net Worth 704,116 817,000 811,619 782,224 748,987 413,174 397,006 10.01%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 122,183 38,948 38,962 34,602 17,307 - 67,826 10.29%
Div Payout % 625.65% 90.73% 52.53% 75.83% 49.39% - 120.53% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 704,116 817,000 811,619 782,224 748,987 413,174 397,006 10.01%
NOSH 848,333 860,000 863,424 865,100 865,181 874,258 875,427 -0.52%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.70% 18.33% 24.97% 19.37% 14.88% 19.35% 20.83% -
ROE 2.77% 5.25% 9.14% 5.83% 4.68% 18.09% 14.17% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.68 27.24 34.40 27.24 27.22 44.17 30.86 -7.21%
EPS 2.30 4.99 8.59 5.27 4.05 8.55 6.43 -15.73%
DPS 14.40 4.50 4.50 4.00 2.00 0.00 7.75 10.86%
NAPS 0.83 0.95 0.94 0.9042 0.8657 0.4726 0.4535 10.58%
Adjusted Per Share Value based on latest NOSH - 848,333
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.68 27.61 35.01 27.77 27.76 45.52 31.84 -7.69%
EPS 2.30 5.06 8.74 5.38 4.13 8.81 6.63 -16.16%
DPS 14.40 4.59 4.59 4.08 2.04 0.00 8.00 10.28%
NAPS 0.83 0.9631 0.9567 0.9221 0.8829 0.487 0.468 10.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.14 1.29 1.04 1.09 0.80 0.85 0.69 -
P/RPS 5.79 4.74 3.02 4.00 2.94 1.92 2.24 17.13%
P/EPS 49.52 25.84 12.11 20.66 19.75 9.94 10.73 29.00%
EY 2.02 3.87 8.26 4.84 5.06 10.06 9.32 -22.47%
DY 12.63 3.49 4.33 3.67 2.50 0.00 11.23 1.97%
P/NAPS 1.37 1.36 1.11 1.21 0.92 1.80 1.52 -1.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 29/11/12 23/11/11 23/11/10 20/11/09 24/11/08 23/11/07 -
Price 1.16 1.08 1.15 1.07 0.80 0.65 0.96 -
P/RPS 5.89 3.97 3.34 3.93 2.94 1.47 3.11 11.22%
P/EPS 50.39 21.64 13.39 20.28 19.75 7.60 14.93 22.45%
EY 1.98 4.62 7.47 4.93 5.06 13.15 6.70 -18.37%
DY 12.42 4.17 3.91 3.74 2.50 0.00 8.07 7.44%
P/NAPS 1.40 1.14 1.22 1.18 0.92 1.38 2.12 -6.67%

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