[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -216.4%
YoY- -203.84%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,036,310 719,479 435,960 180,682 1,233,381 966,015 634,816 38.51%
PBT 58,379 21,849 -3,667 -26,418 23,992 77,373 52,209 7.70%
Tax 2,366 4,029 3,987 2,992 -5,656 -5,860 -5,040 -
NP 60,745 25,878 320 -23,426 18,336 71,513 47,169 18.31%
-
NP to SH 61,821 26,723 895 -23,090 19,837 71,991 47,408 19.30%
-
Tax Rate -4.05% -18.44% - - 23.57% 7.57% 9.65% -
Total Cost 975,565 693,601 435,640 204,108 1,215,045 894,502 587,647 40.07%
-
Net Worth 950,134 856,361 850,626 835,481 835,792 891,802 864,559 6.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,965 - - - 11,779 - - -
Div Payout % 20.97% - - - 59.38% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 950,134 856,361 850,626 835,481 835,792 891,802 864,559 6.47%
NOSH 518,632 471,305 471,052 471,224 471,187 471,453 471,252 6.57%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.86% 3.60% 0.07% -12.97% 1.49% 7.40% 7.43% -
ROE 6.51% 3.12% 0.11% -2.76% 2.37% 8.07% 5.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 199.82 152.66 92.55 38.34 261.76 204.90 134.71 29.97%
EPS 11.92 5.67 0.19 -4.90 4.21 15.27 10.06 11.93%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.832 1.817 1.8058 1.773 1.7738 1.8916 1.8346 -0.09%
Adjusted Per Share Value based on latest NOSH - 471,224
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.24 44.60 27.03 11.20 76.46 59.89 39.35 38.52%
EPS 3.83 1.66 0.06 -1.43 1.23 4.46 2.94 19.22%
DPS 0.80 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.589 0.5309 0.5273 0.5179 0.5181 0.5529 0.536 6.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.64 1.57 1.29 0.56 0.70 1.37 1.34 -
P/RPS 0.82 1.03 1.39 1.46 0.27 0.67 0.99 -11.77%
P/EPS 13.76 27.69 678.95 -11.43 16.63 8.97 13.32 2.18%
EY 7.27 3.61 0.15 -8.75 6.01 11.15 7.51 -2.13%
DY 1.52 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.90 0.86 0.71 0.32 0.39 0.72 0.73 14.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 02/11/09 28/07/09 14/05/09 26/02/09 19/11/08 28/07/08 -
Price 2.20 1.53 1.66 1.10 0.60 0.80 1.45 -
P/RPS 1.10 1.00 1.79 2.87 0.23 0.39 1.08 1.22%
P/EPS 18.46 26.98 873.68 -22.45 14.25 5.24 14.41 17.90%
EY 5.42 3.71 0.11 -4.45 7.02 19.09 6.94 -15.15%
DY 1.14 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.20 0.84 0.92 0.62 0.34 0.42 0.79 32.03%

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