[UNISEM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -87.14%
YoY- -87.29%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 359,891 304,524 161,097 146,972 171,698 178,233 172,782 62.88%
PBT 54,940 32,930 22,458 7,410 20,914 22,233 21,044 89.26%
Tax 3,659 -2,016 5,141 -4,909 1,034 -4,440 -5,433 -
NP 58,599 30,914 27,599 2,501 21,948 17,793 15,611 140.94%
-
NP to SH 57,216 31,110 27,945 2,822 21,942 17,996 16,118 132.16%
-
Tax Rate -6.66% 6.12% -22.89% 66.25% -4.94% 19.97% 25.82% -
Total Cost 301,292 273,610 133,498 144,471 149,750 160,440 157,171 54.13%
-
Net Worth 814,880 786,658 781,376 669,660 446,954 661,654 644,318 16.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 23,565 23,568 - - 22,347 22,327 - -
Div Payout % 41.19% 75.76% - - 101.85% 124.07% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 814,880 786,658 781,376 669,660 446,954 661,654 644,318 16.89%
NOSH 471,301 471,363 471,247 470,333 446,954 446,550 446,482 3.66%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.28% 10.15% 17.13% 1.70% 12.78% 9.98% 9.04% -
ROE 7.02% 3.95% 3.58% 0.42% 4.91% 2.72% 2.50% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.36 64.60 34.19 31.25 38.42 39.91 38.70 57.12%
EPS 12.14 6.60 5.93 0.60 4.91 4.03 3.61 123.96%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.729 1.6689 1.6581 1.4238 1.00 1.4817 1.4431 12.76%
Adjusted Per Share Value based on latest NOSH - 470,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.31 18.88 9.99 9.11 10.64 11.05 10.71 62.88%
EPS 3.55 1.93 1.73 0.17 1.36 1.12 1.00 132.17%
DPS 1.46 1.46 0.00 0.00 1.39 1.38 0.00 -
NAPS 0.5052 0.4877 0.4844 0.4151 0.2771 0.4102 0.3994 16.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.65 1.60 1.63 2.00 1.65 1.46 1.58 -
P/RPS 2.16 2.48 4.77 6.40 4.30 3.66 4.08 -34.48%
P/EPS 13.59 24.24 27.49 333.33 33.61 36.23 43.77 -54.04%
EY 7.36 4.13 3.64 0.30 2.98 2.76 2.28 117.95%
DY 3.03 3.13 0.00 0.00 3.03 3.42 0.00 -
P/NAPS 0.95 0.96 0.98 1.40 1.65 0.99 1.09 -8.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 01/11/07 02/08/07 15/05/07 27/02/07 06/11/06 03/08/06 -
Price 1.51 1.84 1.54 1.86 1.88 1.60 1.44 -
P/RPS 1.98 2.85 4.50 5.95 4.89 4.01 3.72 -34.24%
P/EPS 12.44 27.88 25.97 310.00 38.30 39.70 39.89 -53.91%
EY 8.04 3.59 3.85 0.32 2.61 2.52 2.51 116.83%
DY 3.31 2.72 0.00 0.00 2.66 3.13 0.00 -
P/NAPS 0.87 1.10 0.93 1.31 1.88 1.08 1.00 -8.84%

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