[UNISEM] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 55.73%
YoY- -203.84%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 316,831 283,519 255,278 180,682 267,366 331,199 324,135 -1.50%
PBT 36,532 25,516 22,751 -26,418 -53,381 25,165 28,903 16.85%
Tax -1,663 42 995 2,992 204 -820 -3,858 -42.84%
NP 34,869 25,558 23,746 -23,426 -53,177 24,345 25,045 24.60%
-
NP to SH 35,100 25,828 23,985 -23,090 -52,154 24,583 25,171 24.74%
-
Tax Rate 4.55% -0.16% -4.37% - - 3.26% 13.35% -
Total Cost 281,962 257,961 231,532 204,108 320,543 306,854 299,090 -3.84%
-
Net Worth 949,825 856,377 850,925 835,481 836,444 892,537 864,769 6.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,961 - - - 11,788 - - -
Div Payout % 36.93% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 949,825 856,377 850,925 835,481 836,444 892,537 864,769 6.43%
NOSH 518,463 471,313 471,218 471,224 471,555 471,842 471,367 6.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.01% 9.01% 9.30% -12.97% -19.89% 7.35% 7.73% -
ROE 3.70% 3.02% 2.82% -2.76% -6.24% 2.75% 2.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.11 60.16 54.17 38.34 56.70 70.19 68.76 -7.54%
EPS 6.77 5.48 5.09 -4.90 -11.06 5.21 5.34 17.08%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.832 1.817 1.8058 1.773 1.7738 1.8916 1.8346 -0.09%
Adjusted Per Share Value based on latest NOSH - 471,224
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.64 17.58 15.83 11.20 16.57 20.53 20.09 -1.49%
EPS 2.18 1.60 1.49 -1.43 -3.23 1.52 1.56 24.91%
DPS 0.80 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.5888 0.5309 0.5275 0.5179 0.5185 0.5533 0.5361 6.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.64 1.57 1.29 0.56 0.70 1.37 1.34 -
P/RPS 2.68 2.61 2.38 1.46 1.23 1.95 1.95 23.54%
P/EPS 24.22 28.65 25.34 -11.43 -6.33 26.30 25.09 -2.31%
EY 4.13 3.49 3.95 -8.75 -15.80 3.80 3.99 2.31%
DY 1.52 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.90 0.86 0.71 0.32 0.39 0.72 0.73 14.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 02/11/09 28/07/09 14/05/09 26/02/09 19/11/08 28/07/08 -
Price 2.20 1.53 1.66 1.10 0.60 0.80 1.45 -
P/RPS 3.60 2.54 3.06 2.87 1.06 1.14 2.11 42.64%
P/EPS 32.50 27.92 32.61 -22.45 -5.42 15.36 27.15 12.70%
EY 3.08 3.58 3.07 -4.45 -18.43 6.51 3.68 -11.15%
DY 1.14 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.20 0.84 0.92 0.62 0.34 0.42 0.79 32.03%

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