[UNISEM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.25%
YoY- 99.53%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 307,517 291,975 335,630 370,692 359,504 329,252 316,831 -1.97%
PBT 11,818 5,488 38,773 55,632 53,084 45,800 36,532 -52.97%
Tax 83 -50 2,902 -3,692 -5,068 -4,473 -1,663 -
NP 11,901 5,438 41,675 51,940 48,016 41,327 34,869 -51.25%
-
NP to SH 12,027 5,086 40,730 51,535 48,050 41,626 35,100 -51.12%
-
Tax Rate -0.70% 0.91% -7.48% 6.64% 9.55% 9.77% 4.55% -
Total Cost 295,616 286,537 293,955 318,752 311,488 287,925 281,962 3.21%
-
Net Worth 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 960,352 949,825 8.74%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 33,716 202 - - 12,961 -
Div Payout % - - 82.78% 0.39% - - 36.93% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 960,352 949,825 8.74%
NOSH 675,674 678,133 674,337 674,541 518,338 518,381 518,463 19.36%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.87% 1.86% 12.42% 14.01% 13.36% 12.55% 11.01% -
ROE 1.12% 0.48% 3.84% 4.95% 4.78% 4.33% 3.70% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.51 43.06 49.77 54.95 69.36 63.52 61.11 -17.88%
EPS 1.78 0.75 6.04 7.64 9.27 8.03 6.77 -59.05%
DPS 0.00 0.00 5.00 0.03 0.00 0.00 2.50 -
NAPS 1.5935 1.5743 1.5722 1.5437 1.94 1.8526 1.832 -8.90%
Adjusted Per Share Value based on latest NOSH - 674,541
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.06 18.10 20.81 22.98 22.29 20.41 19.64 -1.98%
EPS 0.75 0.32 2.52 3.19 2.98 2.58 2.18 -50.99%
DPS 0.00 0.00 2.09 0.01 0.00 0.00 0.80 -
NAPS 0.6675 0.6618 0.6572 0.6455 0.6234 0.5954 0.5888 8.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.59 1.91 2.30 1.98 2.90 2.68 1.64 -
P/RPS 3.49 4.44 4.62 3.60 4.18 4.22 2.68 19.30%
P/EPS 89.33 254.67 38.08 25.92 31.28 33.37 24.22 139.28%
EY 1.12 0.39 2.63 3.86 3.20 3.00 4.13 -58.20%
DY 0.00 0.00 2.17 0.02 0.00 0.00 1.52 -
P/NAPS 1.00 1.21 1.46 1.28 1.49 1.45 0.90 7.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 05/05/10 22/02/10 -
Price 1.40 1.97 1.80 1.83 2.29 3.25 2.20 -
P/RPS 3.08 4.58 3.62 3.33 3.30 5.12 3.60 -9.90%
P/EPS 78.65 262.67 29.80 23.95 24.70 40.47 32.50 80.54%
EY 1.27 0.38 3.36 4.17 4.05 2.47 3.08 -44.69%
DY 0.00 0.00 2.78 0.02 0.00 0.00 1.14 -
P/NAPS 0.88 1.25 1.14 1.19 1.18 1.75 1.20 -18.72%

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