[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -23.73%
YoY- 1136.5%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 534,829 493,072 457,232 493,900 498,172 444,064 402,408 20.86%
PBT 28,500 2,298 -15,532 33,633 47,320 40,510 33,224 -9.71%
Tax -14,928 -9,432 -5,144 644 -2,376 8,792 -10,668 25.08%
NP 13,572 -7,134 -20,676 34,277 44,944 49,302 22,556 -28.70%
-
NP to SH 13,646 -6,994 -20,516 34,277 44,944 49,302 22,556 -28.44%
-
Tax Rate 52.38% 410.44% - -1.91% 5.02% -21.70% 32.11% -
Total Cost 521,257 500,206 477,908 459,623 453,228 394,762 379,852 23.46%
-
Net Worth 528,689 501,863 532,345 548,432 567,059 557,530 578,575 -5.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 17,877 - - 19,124 15,625 - - -
Div Payout % 131.00% - - 55.79% 34.77% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 528,689 501,863 532,345 548,432 567,059 557,530 578,575 -5.82%
NOSH 446,943 437,124 446,000 147,111 146,492 145,262 144,589 112.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.54% -1.45% -4.52% 6.94% 9.02% 11.10% 5.61% -
ROE 2.58% -1.39% -3.85% 6.25% 7.93% 8.84% 3.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 119.66 112.80 102.52 335.73 340.07 305.70 278.31 -43.00%
EPS 3.05 -1.60 -4.60 23.30 30.68 33.94 15.60 -66.28%
DPS 4.00 0.00 0.00 13.00 10.67 0.00 0.00 -
NAPS 1.1829 1.1481 1.1936 3.728 3.8709 3.8381 4.0015 -55.59%
Adjusted Per Share Value based on latest NOSH - 145,641
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.16 30.57 28.35 30.62 30.88 27.53 24.95 20.86%
EPS 0.85 -0.43 -1.27 2.12 2.79 3.06 1.40 -28.27%
DPS 1.11 0.00 0.00 1.19 0.97 0.00 0.00 -
NAPS 0.3278 0.3111 0.33 0.34 0.3515 0.3456 0.3587 -5.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.28 1.80 1.75 3.50 3.38 3.95 5.45 -
P/RPS 1.07 1.60 1.71 1.04 0.99 1.29 1.96 -33.17%
P/EPS 41.92 -112.50 -38.04 15.02 11.02 11.64 34.94 12.89%
EY 2.39 -0.89 -2.63 6.66 9.08 8.59 2.86 -11.27%
DY 3.13 0.00 0.00 3.71 3.16 0.00 0.00 -
P/NAPS 1.08 1.57 1.47 0.94 0.87 1.03 1.36 -14.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 19/10/05 25/07/05 28/04/05 17/02/05 29/10/04 23/07/04 29/04/04 -
Price 1.39 1.78 1.78 6.90 3.35 3.60 4.95 -
P/RPS 1.16 1.58 1.74 2.06 0.99 1.18 1.78 -24.81%
P/EPS 45.52 -111.25 -38.70 29.61 10.92 10.61 31.73 27.17%
EY 2.20 -0.90 -2.58 3.38 9.16 9.43 3.15 -21.26%
DY 2.88 0.00 0.00 1.88 3.18 0.00 0.00 -
P/NAPS 1.18 1.55 1.49 1.85 0.87 0.94 1.24 -3.24%

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