[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 73.51%
YoY- 211.64%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,412,597 1,377,512 1,317,008 1,036,310 959,305 871,920 722,728 56.26%
PBT 206,021 197,768 183,200 58,379 29,132 -7,334 -105,672 -
Tax -17,644 -19,082 -17,892 2,366 5,372 7,974 11,968 -
NP 188,377 178,686 165,308 60,745 34,504 640 -93,704 -
-
NP to SH 188,281 179,352 166,504 61,821 35,630 1,790 -92,360 -
-
Tax Rate 8.56% 9.65% 9.77% -4.05% -18.44% - - -
Total Cost 1,224,220 1,198,826 1,151,700 975,565 924,801 871,280 816,432 30.97%
-
Net Worth 1,040,512 1,006,196 960,352 950,134 856,361 850,626 835,481 15.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 269 - - 12,965 - - - -
Div Payout % 0.14% - - 20.97% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,040,512 1,006,196 960,352 950,134 856,361 850,626 835,481 15.73%
NOSH 674,038 518,658 518,381 518,632 471,305 471,052 471,224 26.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.34% 12.97% 12.55% 5.86% 3.60% 0.07% -12.97% -
ROE 18.10% 17.82% 17.34% 6.51% 4.16% 0.21% -11.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 209.57 265.59 254.06 199.82 203.54 185.10 153.37 23.11%
EPS 27.93 34.58 32.12 11.92 7.56 0.38 -19.60 -
DPS 0.04 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.5437 1.94 1.8526 1.832 1.817 1.8058 1.773 -8.81%
Adjusted Per Share Value based on latest NOSH - 518,463
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.57 85.40 81.65 64.24 59.47 54.05 44.80 56.26%
EPS 11.67 11.12 10.32 3.83 2.21 0.11 -5.73 -
DPS 0.02 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.645 0.6238 0.5954 0.589 0.5309 0.5273 0.5179 15.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.98 2.90 2.68 1.64 1.57 1.29 0.56 -
P/RPS 0.94 1.09 1.05 0.82 0.77 0.70 0.37 86.08%
P/EPS 7.09 8.39 8.34 13.76 20.77 339.47 -2.86 -
EY 14.11 11.92 11.99 7.27 4.82 0.29 -35.00 -
DY 0.02 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 1.28 1.49 1.45 0.90 0.86 0.71 0.32 151.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/11/10 30/07/10 05/05/10 22/02/10 02/11/09 28/07/09 14/05/09 -
Price 1.83 2.29 3.25 2.20 1.53 1.66 1.10 -
P/RPS 0.87 0.86 1.28 1.10 0.75 0.90 0.72 13.43%
P/EPS 6.55 6.62 10.12 18.46 20.24 436.84 -5.61 -
EY 15.26 15.10 9.88 5.42 4.94 0.23 -17.82 -
DY 0.02 0.00 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 1.19 1.18 1.75 1.20 0.84 0.92 0.62 54.38%

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