UNICO-DESA PLANTATIONS BHD

KLSE (MYR): UNICO (5019)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.17

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 145,754 166,979 194,095 290,789 246,899 239,184 325,281 335,723 222,564 179,232 192,559 179,173 0.89%
PBT 7,926 31,337 52,693 103,156 74,964 51,897 76,387 102,214 41,803 37,883 42,263 48,809 0.85%
Tax -2,140 -11,808 -27,224 -27,405 -21,975 -12,688 -19,842 -25,487 -10,209 -8,440 -13,866 -10,561 11.08%
NP 5,786 19,529 25,469 75,751 52,989 39,209 56,545 76,727 31,594 29,443 28,397 38,248 -4.41%
-
NP to SH 5,786 19,529 25,469 75,751 52,989 39,209 56,545 76,727 31,594 29,443 28,397 38,248 -4.41%
-
Tax Rate 27.00% 37.68% 51.67% 26.57% 29.31% 24.45% 25.98% 24.93% 24.42% 22.28% 32.81% 21.64% -
Total Cost 139,968 147,450 168,626 215,038 193,910 199,975 268,736 258,996 190,970 149,789 164,162 140,925 2.01%
-
Net Worth 706,232 704,116 733,852 831,096 795,792 782,333 756,358 408,024 377,230 387,073 371,146 92,142 25.91%
Dividend
AQR T4Q 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 122,183 121,733 38,957 38,924 34,566 60,891 56,416 32,996 16,921 30,209 9,323 33.01%
Div Payout % - 625.65% 477.97% 51.43% 73.46% 88.16% 107.69% 73.53% 104.44% 57.47% 106.38% 24.38% -
Equity
AQR T4Q 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 706,232 704,116 733,852 831,096 795,792 782,333 756,358 408,024 377,230 387,073 371,146 92,142 25.91%
NOSH 850,882 848,333 863,355 865,725 864,991 864,170 869,877 867,952 824,908 846,063 863,130 219,386 16.43%
Ratio Analysis
AQR T4Q 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.97% 11.70% 13.12% 26.05% 21.46% 16.39% 17.38% 22.85% 14.20% 16.43% 14.75% 21.35% -
ROE 0.82% 2.77% 3.47% 9.11% 6.66% 5.01% 7.48% 18.80% 8.38% 7.61% 7.65% 41.51% -
Per Share
AQR T4Q 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.13 19.68 22.48 33.59 28.54 27.68 37.39 38.68 26.98 21.18 22.31 81.67 -13.34%
EPS 0.68 2.30 2.95 8.75 6.13 4.53 6.50 8.84 3.83 3.48 3.29 4.36 -4.24%
DPS 0.00 14.40 14.10 4.50 4.50 4.00 7.00 6.50 4.00 2.00 3.50 4.25 14.24%
NAPS 0.83 0.83 0.85 0.96 0.92 0.9053 0.8695 0.4701 0.4573 0.4575 0.43 0.42 8.14%
Adjusted Per Share Value based on latest NOSH - 850,882
AQR T4Q 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.18 19.68 22.88 34.28 29.10 28.19 38.34 39.57 26.24 21.13 22.70 21.12 0.89%
EPS 0.68 2.30 3.00 8.93 6.25 4.62 6.67 9.04 3.72 3.47 3.35 4.51 -4.42%
DPS 0.00 14.40 14.35 4.59 4.59 4.07 7.18 6.65 3.89 1.99 3.56 1.10 33.00%
NAPS 0.8325 0.83 0.8651 0.9797 0.9381 0.9222 0.8916 0.481 0.4447 0.4563 0.4375 0.1086 25.91%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/09/13 30/09/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.14 1.14 1.09 1.26 1.05 0.93 0.60 1.02 0.55 0.49 0.46 2.00 -
P/RPS 6.66 5.79 4.85 3.75 3.68 3.36 1.60 2.64 2.04 2.31 2.06 2.45 7.87%
P/EPS 167.65 49.52 36.95 14.40 17.14 20.50 9.23 11.54 14.36 14.08 13.98 11.47 13.87%
EY 0.60 2.02 2.71 6.94 5.83 4.88 10.83 8.67 6.96 7.10 7.15 8.72 -12.17%
DY 0.00 12.63 12.94 3.57 4.29 4.30 11.67 6.37 7.27 4.08 7.61 2.13 22.18%
P/NAPS 1.37 1.37 1.28 1.31 1.14 1.03 0.69 2.17 1.20 1.07 1.07 4.76 -13.57%
Price Multiplier on Announcement Date
AQR T4Q 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/11/13 19/11/13 23/05/13 29/05/12 27/05/11 31/05/10 26/05/09 26/05/08 28/05/07 26/05/06 31/05/05 31/05/04 -
Price 1.16 1.16 1.07 1.22 1.01 0.94 0.75 1.06 0.58 0.50 0.44 1.84 -
P/RPS 6.77 5.89 4.76 3.63 3.54 3.40 2.01 2.74 2.15 2.36 1.97 2.25 8.67%
P/EPS 170.59 50.39 36.27 13.94 16.49 20.72 11.54 11.99 15.14 14.37 13.37 10.55 14.69%
EY 0.59 1.98 2.76 7.17 6.07 4.83 8.67 8.34 6.60 6.96 7.48 9.48 -12.80%
DY 0.00 12.42 13.18 3.69 4.46 4.26 9.33 6.13 6.90 4.00 7.95 2.31 21.33%
P/NAPS 1.40 1.40 1.26 1.27 1.10 1.04 0.86 2.25 1.27 1.09 1.02 4.38 -12.92%

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
1 person likes this. Showing 19 of 19 comments

joseph hii

start to collect the share for future

2013-05-22 15:13

sstan11

Y the company q3 revenue drop? Due to price drop in cpo? Any info of its palm age?

2013-06-02 23:10

Lim AS

very high dividend pay out at 13% under plantation stock?

2013-07-19 22:32

Lim AS

Div declared ex 30/8 at 2.5 cts / share ? I think vol will pick up once nearing 1-2 wks b4 ex days . Expecting to hit more than 1.10-1.20

2013-07-29 15:38

haikeyila

div % is based on 0.25 par value. at recent prices, div yield is only about 3-4%.

2013-08-16 12:08

chuan5670

what happen.....

2013-09-24 09:13

garygee77

is going to a big big day

2013-09-24 09:17

Peter Lee

poor earning,nta 0.85

2013-09-24 09:36

csk396

傳IOI擬購商聯帝沙30%
2013-09-26 11:27 市場盛傳，IOI集團（IOICORP,1961,主板種植組）有意向商聯控股收購商聯帝沙（UNICO,5019,主板種植組）的30%股權，以在產業集團分拆上市後，打造更龐大的種植集團。

2013-09-26 12:02

Lim AS

earning per share is 1-2 ct , PE >70x , NAB 85 cts , par value 25 cts . So how much do u think IOI will offer for this stock?

2013-09-26 15:31

LMTTeo

IOI集团（IOICorp，1961，主板种植股）宣布,以3亿9663令吉或每股1.17令吉，收购商联种植（Unico，5019，主板种植股）39.55%的股权。 此外，也將以同样价格全面收购其余60.45%的股权，並且不打算维持其上市地位。

2013-10-02 22:52

richcares

anyone got opinion on Unico. Buy or sell??

2013-10-03 10:50

ktsk88

you have no choice......................only sell. Since is mandatory GO.

2013-10-03 10:53

richcares

TQ ktsk

2013-10-03 11:08

ktsk88

if everyone knows, they should have disposed last week when it touch 1.50 and then down to 1.30 level.

2013-10-03 11:29

abdulhalim

IOI Plantation beli 39.55% saham Unico

2013-10-03 16:19

abdulhalim

http://www.sinarharian.com.my/bisnes/ioi-plantation-beli-39-55-saham-unico-1.207869

2013-10-03 16:20

tcyflf

If we hold the shares till IOI offers at much higher price, like in acquisition cases of PMI, HLCap, etc., is it workable? Can anyone advise?

2013-10-11 13:32

ktsk88

Based on NTA of 0.85 sen, IOI is already offering 1.4 times of the NTA of UNico. So don't hope for higher GO price. You guy should sold when it touches 1.50.....1.40.....1.30 level that week.

So that prices is history...........................no choice now as you need to accept the GO.

2013-10-12 09:13

Post a Comment