[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
05-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -32.67%
YoY- 280.28%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,395,078 1,059,448 688,756 329,252 1,036,310 719,479 435,960 116.69%
PBT 193,289 154,516 98,884 45,800 58,379 21,849 -3,667 -
Tax -10,331 -13,233 -9,541 -4,473 2,366 4,029 3,987 -
NP 182,958 141,283 89,343 41,327 60,745 25,878 320 6709.45%
-
NP to SH 181,942 141,211 89,676 41,626 61,821 26,723 895 3324.01%
-
Tax Rate 5.34% 8.56% 9.65% 9.77% -4.05% -18.44% - -
Total Cost 1,212,120 918,165 599,413 287,925 975,565 693,601 435,640 97.45%
-
Net Worth 1,059,834 1,040,512 1,006,196 960,352 950,134 856,361 850,626 15.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 53,928 202 - - 12,965 - - -
Div Payout % 29.64% 0.14% - - 20.97% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,059,834 1,040,512 1,006,196 960,352 950,134 856,361 850,626 15.74%
NOSH 674,108 674,038 518,658 518,381 518,632 471,305 471,052 26.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.11% 13.34% 12.97% 12.55% 5.86% 3.60% 0.07% -
ROE 17.17% 13.57% 8.91% 4.33% 6.51% 3.12% 0.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 206.95 157.18 132.80 63.52 199.82 152.66 92.55 70.74%
EPS 26.99 20.95 17.29 8.03 11.92 5.67 0.19 2598.02%
DPS 8.00 0.03 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.5722 1.5437 1.94 1.8526 1.832 1.817 1.8058 -8.79%
Adjusted Per Share Value based on latest NOSH - 518,381
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.49 65.68 42.70 20.41 64.24 44.60 27.03 116.68%
EPS 11.28 8.75 5.56 2.58 3.83 1.66 0.06 3150.59%
DPS 3.34 0.01 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.657 0.645 0.6238 0.5954 0.589 0.5309 0.5273 15.74%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.30 1.98 2.90 2.68 1.64 1.57 1.29 -
P/RPS 1.11 1.26 2.18 4.22 0.82 1.03 1.39 -13.89%
P/EPS 8.52 9.45 16.77 33.37 13.76 27.69 678.95 -94.55%
EY 11.73 10.58 5.96 3.00 7.27 3.61 0.15 1714.21%
DY 3.48 0.02 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 1.46 1.28 1.49 1.45 0.90 0.86 0.71 61.49%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 02/11/10 30/07/10 05/05/10 22/02/10 02/11/09 28/07/09 -
Price 1.80 1.83 2.29 3.25 2.20 1.53 1.66 -
P/RPS 0.87 1.16 1.72 5.12 1.10 1.00 1.79 -38.10%
P/EPS 6.67 8.74 13.24 40.47 18.46 26.98 873.68 -96.08%
EY 14.99 11.45 7.55 2.47 5.42 3.71 0.11 2524.52%
DY 4.44 0.02 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 1.14 1.19 1.18 1.75 1.20 0.84 0.92 15.32%

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