[UNISEM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 297.98%
YoY- 533.03%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 692,754 694,741 685,646 680,164 568,976 534,829 493,072 25.36%
PBT 92,932 96,024 99,570 114,964 39,855 28,500 2,298 1070.26%
Tax -15,723 -22,342 -24,634 -27,536 -17,875 -14,928 -9,432 40.45%
NP 77,209 73,681 74,936 87,428 21,980 13,572 -7,134 -
-
NP to SH 78,267 75,100 76,656 88,840 22,323 13,646 -6,994 -
-
Tax Rate 16.92% 23.27% 24.74% 23.95% 44.85% 52.38% 410.44% -
Total Cost 615,545 621,060 610,710 592,736 546,996 521,257 500,206 14.79%
-
Net Worth 732,368 662,355 644,651 655,396 636,630 528,689 501,863 28.56%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 44,700 29,801 - - 35,788 17,877 - -
Div Payout % 57.11% 39.68% - - 160.32% 131.00% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 732,368 662,355 644,651 655,396 636,630 528,689 501,863 28.56%
NOSH 447,002 447,023 446,713 446,881 447,354 446,943 437,124 1.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.15% 10.61% 10.93% 12.85% 3.86% 2.54% -1.45% -
ROE 10.69% 11.34% 11.89% 13.56% 3.51% 2.58% -1.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 154.98 155.41 153.49 152.20 127.19 119.66 112.80 23.51%
EPS 17.51 16.80 17.16 19.88 4.99 3.05 -1.60 -
DPS 10.00 6.67 0.00 0.00 8.00 4.00 0.00 -
NAPS 1.6384 1.4817 1.4431 1.4666 1.4231 1.1829 1.1481 26.67%
Adjusted Per Share Value based on latest NOSH - 446,881
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.95 43.07 42.51 42.17 35.27 33.16 30.57 25.36%
EPS 4.85 4.66 4.75 5.51 1.38 0.85 -0.43 -
DPS 2.77 1.85 0.00 0.00 2.22 1.11 0.00 -
NAPS 0.454 0.4106 0.3996 0.4063 0.3947 0.3278 0.3111 28.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.65 1.46 1.58 1.67 1.39 1.28 1.80 -
P/RPS 1.06 0.94 1.03 1.10 1.09 1.07 1.60 -23.94%
P/EPS 9.42 8.69 9.21 8.40 27.86 41.92 -112.50 -
EY 10.61 11.51 10.86 11.90 3.59 2.39 -0.89 -
DY 6.06 4.57 0.00 0.00 5.76 3.13 0.00 -
P/NAPS 1.01 0.99 1.09 1.14 0.98 1.08 1.57 -25.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 06/11/06 03/08/06 10/05/06 06/03/06 19/10/05 25/07/05 -
Price 1.88 1.60 1.44 1.94 1.67 1.39 1.78 -
P/RPS 1.21 1.03 0.94 1.27 1.31 1.16 1.58 -16.25%
P/EPS 10.74 9.52 8.39 9.76 33.47 45.52 -111.25 -
EY 9.31 10.50 11.92 10.25 2.99 2.20 -0.90 -
DY 5.32 4.17 0.00 0.00 4.79 2.88 0.00 -
P/NAPS 1.15 1.08 1.00 1.32 1.17 1.18 1.55 -18.00%

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