[UNISEM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -85.58%
YoY- -87.29%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 972,483 816,789 616,138 587,888 692,754 694,741 685,646 26.15%
PBT 117,738 83,729 59,738 29,640 92,932 96,024 99,570 11.78%
Tax 1,875 -2,378 464 -19,636 -15,723 -22,342 -24,634 -
NP 119,613 81,350 60,202 10,004 77,209 73,681 74,936 36.46%
-
NP to SH 119,094 82,501 61,536 11,288 78,267 75,100 76,656 34.03%
-
Tax Rate -1.59% 2.84% -0.78% 66.25% 16.92% 23.27% 24.74% -
Total Cost 852,870 735,438 555,936 577,884 615,545 621,060 610,710 24.86%
-
Net Worth 815,176 787,079 781,262 669,660 732,368 662,355 644,651 16.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 47,147 31,441 - - 44,700 29,801 - -
Div Payout % 39.59% 38.11% - - 57.11% 39.68% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 815,176 787,079 781,262 669,660 732,368 662,355 644,651 16.88%
NOSH 471,472 471,615 471,179 470,333 447,002 447,023 446,713 3.65%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.30% 9.96% 9.77% 1.70% 11.15% 10.61% 10.93% -
ROE 14.61% 10.48% 7.88% 1.69% 10.69% 11.34% 11.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 206.26 173.19 130.77 124.99 154.98 155.41 153.49 21.70%
EPS 25.26 17.49 13.06 2.40 17.51 16.80 17.16 29.31%
DPS 10.00 6.67 0.00 0.00 10.00 6.67 0.00 -
NAPS 1.729 1.6689 1.6581 1.4238 1.6384 1.4817 1.4431 12.76%
Adjusted Per Share Value based on latest NOSH - 470,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.29 50.64 38.20 36.45 42.95 43.07 42.51 26.15%
EPS 7.38 5.11 3.81 0.70 4.85 4.66 4.75 34.03%
DPS 2.92 1.95 0.00 0.00 2.77 1.85 0.00 -
NAPS 0.5054 0.4879 0.4843 0.4151 0.454 0.4106 0.3996 16.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.65 1.60 1.63 2.00 1.65 1.46 1.58 -
P/RPS 0.80 0.92 1.25 1.60 1.06 0.94 1.03 -15.46%
P/EPS 6.53 9.15 12.48 83.33 9.42 8.69 9.21 -20.43%
EY 15.31 10.93 8.01 1.20 10.61 11.51 10.86 25.64%
DY 6.06 4.17 0.00 0.00 6.06 4.57 0.00 -
P/NAPS 0.95 0.96 0.98 1.40 1.01 0.99 1.09 -8.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 01/11/07 02/08/07 15/05/07 27/02/07 06/11/06 03/08/06 -
Price 1.51 1.84 1.54 1.86 1.88 1.60 1.44 -
P/RPS 0.73 1.06 1.18 1.49 1.21 1.03 0.94 -15.47%
P/EPS 5.98 10.52 11.79 77.50 10.74 9.52 8.39 -20.15%
EY 16.73 9.51 8.48 1.29 9.31 10.50 11.92 25.27%
DY 6.62 3.62 0.00 0.00 5.32 4.17 0.00 -
P/NAPS 0.87 1.10 0.93 1.31 1.15 1.08 1.00 -8.84%

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