[UNICO] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -14.85%
YoY- -49.95%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 215,307 296,756 239,433 234,431 360,795 305,646 210,832 0.35%
PBT 72,210 103,164 66,069 48,503 93,127 84,393 36,663 11.94%
Tax -35,654 -30,126 -15,776 -13,184 -25,973 -17,779 -7,824 28.72%
NP 36,556 73,038 50,293 35,319 67,154 66,614 28,839 4.02%
-
NP to SH 36,556 73,038 50,293 35,319 67,154 66,614 28,839 4.02%
-
Tax Rate 49.38% 29.20% 23.88% 27.18% 27.89% 21.07% 21.34% -
Total Cost 178,751 223,718 189,140 199,112 293,641 239,032 181,993 -0.29%
-
Net Worth 728,020 830,217 801,839 764,989 759,527 392,472 371,807 11.83%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 122,188 38,952 34,577 17,332 17,307 55,485 12,341 46.48%
Div Payout % 334.25% 53.33% 68.75% 49.08% 25.77% 83.29% 42.79% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 728,020 830,217 801,839 764,989 759,527 392,472 371,807 11.83%
NOSH 866,691 864,809 865,357 866,647 865,361 874,103 822,765 0.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.98% 24.61% 21.01% 15.07% 18.61% 21.79% 13.68% -
ROE 5.02% 8.80% 6.27% 4.62% 8.84% 16.97% 7.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.84 34.31 27.67 27.05 41.69 34.97 25.62 -0.51%
EPS 4.22 8.45 5.81 4.08 7.76 7.62 3.51 3.11%
DPS 14.10 4.50 4.00 2.00 2.00 6.35 1.50 45.22%
NAPS 0.84 0.96 0.9266 0.8827 0.8777 0.449 0.4519 10.87%
Adjusted Per Share Value based on latest NOSH - 866,691
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.38 34.98 28.22 27.63 42.53 36.03 24.85 0.35%
EPS 4.31 8.61 5.93 4.16 7.92 7.85 3.40 4.02%
DPS 14.40 4.59 4.08 2.04 2.04 6.54 1.45 46.55%
NAPS 0.8582 0.9786 0.9452 0.9018 0.8953 0.4626 0.4383 11.83%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.07 1.22 1.13 0.80 0.61 1.12 0.57 -
P/RPS 4.31 3.56 4.08 2.96 1.46 3.20 2.22 11.68%
P/EPS 25.37 14.45 19.44 19.63 7.86 14.70 16.26 7.68%
EY 3.94 6.92 5.14 5.09 12.72 6.80 6.15 -7.14%
DY 13.18 3.69 3.54 2.50 3.28 5.67 2.63 30.78%
P/NAPS 1.27 1.27 1.22 0.91 0.69 2.49 1.26 0.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 24/02/12 25/02/11 24/02/10 20/02/09 25/02/08 13/02/07 -
Price 1.12 1.18 1.08 0.79 0.60 1.04 0.56 -
P/RPS 4.51 3.44 3.90 2.92 1.44 2.97 2.19 12.78%
P/EPS 26.55 13.97 18.58 19.38 7.73 13.65 15.98 8.82%
EY 3.77 7.16 5.38 5.16 12.93 7.33 6.26 -8.09%
DY 12.59 3.81 3.70 2.53 3.33 6.10 2.68 29.38%
P/NAPS 1.33 1.23 1.17 0.89 0.68 2.32 1.24 1.17%

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