[UNISEM] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1890.54%
YoY- -62.88%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,377,512 1,317,008 1,036,310 959,305 871,920 722,728 1,233,381 7.66%
PBT 197,768 183,200 58,379 29,132 -7,334 -105,672 23,992 309.64%
Tax -19,082 -17,892 2,366 5,372 7,974 11,968 -5,656 125.44%
NP 178,686 165,308 60,745 34,504 640 -93,704 18,336 358.14%
-
NP to SH 179,352 166,504 61,821 35,630 1,790 -92,360 19,837 335.75%
-
Tax Rate 9.65% 9.77% -4.05% -18.44% - - 23.57% -
Total Cost 1,198,826 1,151,700 975,565 924,801 871,280 816,432 1,215,045 -0.89%
-
Net Worth 1,006,196 960,352 950,134 856,361 850,626 835,481 835,792 13.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 12,965 - - - 11,779 -
Div Payout % - - 20.97% - - - 59.38% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,006,196 960,352 950,134 856,361 850,626 835,481 835,792 13.20%
NOSH 518,658 518,381 518,632 471,305 471,052 471,224 471,187 6.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.97% 12.55% 5.86% 3.60% 0.07% -12.97% 1.49% -
ROE 17.82% 17.34% 6.51% 4.16% 0.21% -11.05% 2.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 265.59 254.06 199.82 203.54 185.10 153.37 261.76 0.97%
EPS 34.58 32.12 11.92 7.56 0.38 -19.60 4.21 308.66%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.94 1.8526 1.832 1.817 1.8058 1.773 1.7738 6.17%
Adjusted Per Share Value based on latest NOSH - 471,313
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 85.40 81.65 64.24 59.47 54.05 44.80 76.46 7.67%
EPS 11.12 10.32 3.83 2.21 0.11 -5.73 1.23 335.73%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.73 -
NAPS 0.6238 0.5954 0.589 0.5309 0.5273 0.5179 0.5181 13.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.90 2.68 1.64 1.57 1.29 0.56 0.70 -
P/RPS 1.09 1.05 0.82 0.77 0.70 0.37 0.27 154.18%
P/EPS 8.39 8.34 13.76 20.77 339.47 -2.86 16.63 -36.70%
EY 11.92 11.99 7.27 4.82 0.29 -35.00 6.01 58.05%
DY 0.00 0.00 1.52 0.00 0.00 0.00 3.57 -
P/NAPS 1.49 1.45 0.90 0.86 0.71 0.32 0.39 144.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 05/05/10 22/02/10 02/11/09 28/07/09 14/05/09 26/02/09 -
Price 2.29 3.25 2.20 1.53 1.66 1.10 0.60 -
P/RPS 0.86 1.28 1.10 0.75 0.90 0.72 0.23 141.48%
P/EPS 6.62 10.12 18.46 20.24 436.84 -5.61 14.25 -40.10%
EY 15.10 9.88 5.42 4.94 0.23 -17.82 7.02 66.86%
DY 0.00 0.00 1.14 0.00 0.00 0.00 4.17 -
P/NAPS 1.18 1.75 1.20 0.84 0.92 0.62 0.34 129.75%

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