[UNISEM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 83.72%
YoY- 533.03%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 171,698 178,233 172,782 170,041 167,854 154,586 132,228 18.96%
PBT 20,914 22,233 21,044 28,741 18,481 20,226 5,032 157.83%
Tax 1,034 -4,440 -5,433 -6,884 -6,680 -6,480 -3,430 -
NP 21,948 17,793 15,611 21,857 11,801 13,746 1,602 469.83%
-
NP to SH 21,942 17,996 16,118 22,210 12,089 13,732 1,632 462.74%
-
Tax Rate -4.94% 19.97% 25.82% 23.95% 36.15% 32.04% 68.16% -
Total Cost 149,750 160,440 157,171 148,184 156,053 140,840 130,626 9.50%
-
Net Worth 446,954 661,654 644,318 655,396 650,164 529,106 520,471 -9.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 22,347 22,327 - - 22,387 13,418 - -
Div Payout % 101.85% 124.07% - - 185.19% 97.72% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 446,954 661,654 644,318 655,396 650,164 529,106 520,471 -9.62%
NOSH 446,954 446,550 446,482 446,881 447,740 447,296 453,333 -0.93%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.78% 9.98% 9.04% 12.85% 7.03% 8.89% 1.21% -
ROE 4.91% 2.72% 2.50% 3.39% 1.86% 2.60% 0.31% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.42 39.91 38.70 38.05 37.49 34.56 29.17 20.09%
EPS 4.91 4.03 3.61 4.97 2.70 3.07 0.36 468.13%
DPS 5.00 5.00 0.00 0.00 5.00 3.00 0.00 -
NAPS 1.00 1.4817 1.4431 1.4666 1.4521 1.1829 1.1481 -8.77%
Adjusted Per Share Value based on latest NOSH - 446,881
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.64 11.05 10.71 10.54 10.41 9.58 8.20 18.90%
EPS 1.36 1.12 1.00 1.38 0.75 0.85 0.10 467.05%
DPS 1.39 1.38 0.00 0.00 1.39 0.83 0.00 -
NAPS 0.2771 0.4102 0.3994 0.4063 0.4031 0.328 0.3227 -9.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.65 1.46 1.58 1.67 1.39 1.28 1.80 -
P/RPS 4.30 3.66 4.08 4.39 3.71 3.70 6.17 -21.34%
P/EPS 33.61 36.23 43.77 33.60 51.48 41.69 500.00 -83.38%
EY 2.98 2.76 2.28 2.98 1.94 2.40 0.20 502.54%
DY 3.03 3.42 0.00 0.00 3.60 2.34 0.00 -
P/NAPS 1.65 0.99 1.09 1.14 0.96 1.08 1.57 3.35%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 06/11/06 03/08/06 10/05/06 06/03/06 19/10/05 25/07/05 -
Price 1.88 1.60 1.44 1.94 1.67 1.39 1.78 -
P/RPS 4.89 4.01 3.72 5.10 4.45 4.02 6.10 -13.67%
P/EPS 38.30 39.70 39.89 39.03 61.85 45.28 494.44 -81.74%
EY 2.61 2.52 2.51 2.56 1.62 2.21 0.20 451.70%
DY 2.66 3.13 0.00 0.00 2.99 2.16 0.00 -
P/NAPS 1.88 1.08 1.00 1.32 1.15 1.18 1.55 13.69%

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