[UNISEM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.33%
YoY- 72.87%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 324,135 310,681 359,891 304,524 161,097 146,972 171,698 52.80%
PBT 28,903 23,305 54,940 32,930 22,458 7,410 20,914 24.09%
Tax -3,858 -1,182 3,659 -2,016 5,141 -4,909 1,034 -
NP 25,045 22,123 58,599 30,914 27,599 2,501 21,948 9.20%
-
NP to SH 25,171 22,237 57,216 31,110 27,945 2,822 21,942 9.59%
-
Tax Rate 13.35% 5.07% -6.66% 6.12% -22.89% 66.25% -4.94% -
Total Cost 299,090 288,558 301,292 273,610 133,498 144,471 149,750 58.66%
-
Net Worth 864,769 825,595 814,880 786,658 781,376 669,660 446,954 55.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 23,565 23,568 - - 22,347 -
Div Payout % - - 41.19% 75.76% - - 101.85% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 864,769 825,595 814,880 786,658 781,376 669,660 446,954 55.33%
NOSH 471,367 471,122 471,301 471,363 471,247 470,333 446,954 3.61%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.73% 7.12% 16.28% 10.15% 17.13% 1.70% 12.78% -
ROE 2.91% 2.69% 7.02% 3.95% 3.58% 0.42% 4.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 68.76 65.94 76.36 64.60 34.19 31.25 38.42 47.45%
EPS 5.34 4.72 12.14 6.60 5.93 0.60 4.91 5.76%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 1.8346 1.7524 1.729 1.6689 1.6581 1.4238 1.00 49.91%
Adjusted Per Share Value based on latest NOSH - 471,363
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.09 19.26 22.31 18.88 9.99 9.11 10.64 52.82%
EPS 1.56 1.38 3.55 1.93 1.73 0.17 1.36 9.58%
DPS 0.00 0.00 1.46 1.46 0.00 0.00 1.39 -
NAPS 0.5361 0.5118 0.5052 0.4877 0.4844 0.4151 0.2771 55.32%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.34 1.25 1.65 1.60 1.63 2.00 1.65 -
P/RPS 1.95 1.90 2.16 2.48 4.77 6.40 4.30 -41.00%
P/EPS 25.09 26.48 13.59 24.24 27.49 333.33 33.61 -17.72%
EY 3.99 3.78 7.36 4.13 3.64 0.30 2.98 21.50%
DY 0.00 0.00 3.03 3.13 0.00 0.00 3.03 -
P/NAPS 0.73 0.71 0.95 0.96 0.98 1.40 1.65 -41.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/07/08 08/05/08 20/02/08 01/11/07 02/08/07 15/05/07 27/02/07 -
Price 1.45 1.45 1.51 1.84 1.54 1.86 1.88 -
P/RPS 2.11 2.20 1.98 2.85 4.50 5.95 4.89 -42.92%
P/EPS 27.15 30.72 12.44 27.88 25.97 310.00 38.30 -20.51%
EY 3.68 3.26 8.04 3.59 3.85 0.32 2.61 25.76%
DY 0.00 0.00 3.31 2.72 0.00 0.00 2.66 -
P/NAPS 0.79 0.83 0.87 1.10 0.93 1.31 1.88 -43.92%

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