[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -79.33%
YoY- -83.34%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 959,305 871,920 722,728 1,233,381 1,288,020 1,269,632 1,242,724 -15.83%
PBT 29,132 -7,334 -105,672 23,992 103,164 104,418 93,220 -53.91%
Tax 5,372 7,974 11,968 -5,656 -7,813 -10,080 -4,728 -
NP 34,504 640 -93,704 18,336 95,350 94,338 88,492 -46.59%
-
NP to SH 35,630 1,790 -92,360 19,837 95,988 94,816 88,948 -45.62%
-
Tax Rate -18.44% - - 23.57% 7.57% 9.65% 5.07% -
Total Cost 924,801 871,280 816,432 1,215,045 1,192,669 1,175,294 1,154,232 -13.72%
-
Net Worth 856,361 850,626 835,481 835,792 891,802 864,559 825,595 2.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 11,779 - - - -
Div Payout % - - - 59.38% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 856,361 850,626 835,481 835,792 891,802 864,559 825,595 2.46%
NOSH 471,305 471,052 471,224 471,187 471,453 471,252 471,122 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.60% 0.07% -12.97% 1.49% 7.40% 7.43% 7.12% -
ROE 4.16% 0.21% -11.05% 2.37% 10.76% 10.97% 10.77% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 203.54 185.10 153.37 261.76 273.20 269.42 263.78 -15.85%
EPS 7.56 0.38 -19.60 4.21 20.36 20.12 18.88 -45.64%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.817 1.8058 1.773 1.7738 1.8916 1.8346 1.7524 2.44%
Adjusted Per Share Value based on latest NOSH - 471,555
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.47 54.05 44.80 76.46 79.85 78.71 77.04 -15.83%
EPS 2.21 0.11 -5.73 1.23 5.95 5.88 5.51 -45.58%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.5309 0.5273 0.5179 0.5181 0.5529 0.536 0.5118 2.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.57 1.29 0.56 0.70 1.37 1.34 1.25 -
P/RPS 0.77 0.70 0.37 0.27 0.50 0.50 0.47 38.93%
P/EPS 20.77 339.47 -2.86 16.63 6.73 6.66 6.62 114.16%
EY 4.82 0.29 -35.00 6.01 14.86 15.01 15.10 -53.26%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.86 0.71 0.32 0.39 0.72 0.73 0.71 13.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 28/07/09 14/05/09 26/02/09 19/11/08 28/07/08 08/05/08 -
Price 1.53 1.66 1.10 0.60 0.80 1.45 1.45 -
P/RPS 0.75 0.90 0.72 0.23 0.29 0.54 0.55 22.94%
P/EPS 20.24 436.84 -5.61 14.25 3.93 7.21 7.68 90.68%
EY 4.94 0.23 -17.82 7.02 25.45 13.88 13.02 -47.55%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.62 0.34 0.42 0.79 0.83 0.80%

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