[UNISEM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.67%
YoY- -119.68%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,289,106 1,184,880 1,036,310 986,845 1,034,525 1,103,382 1,233,381 2.99%
PBT 160,932 130,599 58,381 -31,532 -31,883 -25,731 23,992 256.91%
Tax -11,162 -5,099 2,366 4,233 3,371 -1,482 -5,656 57.52%
NP 149,770 125,500 60,747 -27,299 -28,512 -27,213 18,336 307.14%
-
NP to SH 150,604 126,539 61,823 -25,431 -26,676 -25,490 19,837 287.72%
-
Tax Rate 6.94% 3.90% -4.05% - - - 23.57% -
Total Cost 1,139,336 1,059,380 975,563 1,014,144 1,063,037 1,130,595 1,215,045 -4.20%
-
Net Worth 1,005,577 960,352 949,825 856,377 850,925 835,481 836,444 13.10%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,961 12,961 12,961 11,788 11,788 11,788 11,788 6.54%
Div Payout % 8.61% 10.24% 20.97% 0.00% 0.00% 0.00% 59.43% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,005,577 960,352 949,825 856,377 850,925 835,481 836,444 13.10%
NOSH 518,338 518,381 518,463 471,313 471,218 471,224 471,555 6.52%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.62% 10.59% 5.86% -2.77% -2.76% -2.47% 1.49% -
ROE 14.98% 13.18% 6.51% -2.97% -3.13% -3.05% 2.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 248.70 228.57 199.88 209.38 219.54 234.15 261.56 -3.31%
EPS 29.06 24.41 11.92 -5.40 -5.66 -5.41 4.21 263.81%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.94 1.8526 1.832 1.817 1.8058 1.773 1.7738 6.17%
Adjusted Per Share Value based on latest NOSH - 471,313
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.92 73.45 64.24 61.18 64.13 68.40 76.46 3.00%
EPS 9.34 7.84 3.83 -1.58 -1.65 -1.58 1.23 287.76%
DPS 0.80 0.80 0.80 0.73 0.73 0.73 0.73 6.31%
NAPS 0.6234 0.5954 0.5888 0.5309 0.5275 0.5179 0.5185 13.10%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.90 2.68 1.64 1.57 1.29 0.56 0.70 -
P/RPS 1.17 1.17 0.82 0.75 0.59 0.24 0.27 166.51%
P/EPS 9.98 10.98 13.75 -29.10 -22.79 -10.35 16.64 -28.94%
EY 10.02 9.11 7.27 -3.44 -4.39 -9.66 6.01 40.73%
DY 0.86 0.93 1.52 1.59 1.94 4.46 3.57 -61.38%
P/NAPS 1.49 1.45 0.90 0.86 0.71 0.32 0.39 144.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 05/05/10 22/02/10 02/11/09 28/07/09 14/05/09 26/02/09 -
Price 2.29 3.25 2.20 1.53 1.66 1.10 0.60 -
P/RPS 0.92 1.42 1.10 0.73 0.76 0.47 0.23 152.62%
P/EPS 7.88 13.31 18.45 -28.36 -29.32 -20.34 14.26 -32.73%
EY 12.69 7.51 5.42 -3.53 -3.41 -4.92 7.01 48.69%
DY 1.09 0.77 1.14 1.63 1.51 2.27 4.17 -59.21%
P/NAPS 1.18 1.75 1.20 0.84 0.92 0.62 0.34 129.75%

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