[UNISEM] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -312.15%
YoY- -191.15%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 283,519 255,278 180,682 267,366 331,199 324,135 310,681 -5.91%
PBT 25,516 22,751 -26,418 -53,381 25,165 28,903 23,305 6.22%
Tax 42 995 2,992 204 -820 -3,858 -1,182 -
NP 25,558 23,746 -23,426 -53,177 24,345 25,045 22,123 10.09%
-
NP to SH 25,828 23,985 -23,090 -52,154 24,583 25,171 22,237 10.48%
-
Tax Rate -0.16% -4.37% - - 3.26% 13.35% 5.07% -
Total Cost 257,961 231,532 204,108 320,543 306,854 299,090 288,558 -7.19%
-
Net Worth 856,377 850,925 835,481 836,444 892,537 864,769 825,595 2.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 11,788 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 856,377 850,925 835,481 836,444 892,537 864,769 825,595 2.46%
NOSH 471,313 471,218 471,224 471,555 471,842 471,367 471,122 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.01% 9.30% -12.97% -19.89% 7.35% 7.73% 7.12% -
ROE 3.02% 2.82% -2.76% -6.24% 2.75% 2.91% 2.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.16 54.17 38.34 56.70 70.19 68.76 65.94 -5.92%
EPS 5.48 5.09 -4.90 -11.06 5.21 5.34 4.72 10.45%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.817 1.8058 1.773 1.7738 1.8916 1.8346 1.7524 2.44%
Adjusted Per Share Value based on latest NOSH - 471,555
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.58 15.83 11.20 16.57 20.53 20.09 19.26 -5.89%
EPS 1.60 1.49 -1.43 -3.23 1.52 1.56 1.38 10.35%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.5309 0.5275 0.5179 0.5185 0.5533 0.5361 0.5118 2.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.57 1.29 0.56 0.70 1.37 1.34 1.25 -
P/RPS 2.61 2.38 1.46 1.23 1.95 1.95 1.90 23.54%
P/EPS 28.65 25.34 -11.43 -6.33 26.30 25.09 26.48 5.38%
EY 3.49 3.95 -8.75 -15.80 3.80 3.99 3.78 -5.17%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.86 0.71 0.32 0.39 0.72 0.73 0.71 13.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 28/07/09 14/05/09 26/02/09 19/11/08 28/07/08 08/05/08 -
Price 1.53 1.66 1.10 0.60 0.80 1.45 1.45 -
P/RPS 2.54 3.06 2.87 1.06 1.14 2.11 2.20 10.04%
P/EPS 27.92 32.61 -22.45 -5.42 15.36 27.15 30.72 -6.16%
EY 3.58 3.07 -4.45 -18.43 6.51 3.68 3.26 6.43%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.62 0.34 0.42 0.79 0.83 0.80%

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