[UNISEM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -31.41%
YoY- 146.14%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 568,976 521,832 518,404 507,606 493,900 468,254 389,027 28.75%
PBT 39,856 19,518 14,528 21,444 33,633 44,722 29,491 22.16%
Tax -17,876 -8,771 -8,468 2,025 644 -2,080 4,097 -
NP 21,980 10,747 6,060 23,469 34,277 42,642 33,588 -24.56%
-
NP to SH 22,324 10,803 6,130 23,509 34,277 42,642 33,588 -23.78%
-
Tax Rate 44.85% 44.94% 58.29% -9.44% -1.91% 4.65% -13.89% -
Total Cost 546,996 511,085 512,344 484,137 459,623 425,612 355,439 33.19%
-
Net Worth 650,164 529,106 520,471 532,345 542,949 567,418 557,418 10.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 35,805 20,700 19,008 19,008 19,008 26,065 14,338 83.75%
Div Payout % 160.39% 191.62% 310.10% 80.86% 55.46% 61.13% 42.69% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 650,164 529,106 520,471 532,345 542,949 567,418 557,418 10.77%
NOSH 447,740 447,296 453,333 446,000 145,641 146,585 145,233 111.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.86% 2.06% 1.17% 4.62% 6.94% 9.11% 8.63% -
ROE 3.43% 2.04% 1.18% 4.42% 6.31% 7.52% 6.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.08 116.66 114.35 113.81 339.12 319.44 267.86 -39.08%
EPS 4.99 2.42 1.35 5.27 23.54 29.09 23.13 -63.92%
DPS 8.00 4.63 4.19 4.26 13.00 17.78 9.87 -13.03%
NAPS 1.4521 1.1829 1.1481 1.1936 3.728 3.8709 3.8381 -47.59%
Adjusted Per Share Value based on latest NOSH - 446,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.27 32.35 32.14 31.47 30.62 29.03 24.12 28.74%
EPS 1.38 0.67 0.38 1.46 2.12 2.64 2.08 -23.87%
DPS 2.22 1.28 1.18 1.18 1.18 1.62 0.89 83.61%
NAPS 0.4031 0.328 0.3227 0.33 0.3366 0.3518 0.3456 10.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.39 1.28 1.80 1.75 3.50 3.38 3.95 -
P/RPS 1.09 1.10 1.57 1.54 1.03 1.06 1.47 -18.03%
P/EPS 27.88 53.00 133.12 33.20 14.87 11.62 17.08 38.51%
EY 3.59 1.89 0.75 3.01 6.72 8.61 5.85 -27.72%
DY 5.76 3.62 2.33 2.44 3.71 5.26 2.50 74.17%
P/NAPS 0.96 1.08 1.57 1.47 0.94 0.87 1.03 -4.57%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 19/10/05 25/07/05 28/04/05 17/02/05 29/10/04 23/07/04 -
Price 1.67 1.39 1.78 1.78 6.90 3.35 3.60 -
P/RPS 1.31 1.19 1.56 1.56 2.03 1.05 1.34 -1.49%
P/EPS 33.49 57.55 131.64 33.77 29.32 11.52 15.57 66.39%
EY 2.99 1.74 0.76 2.96 3.41 8.68 6.42 -39.83%
DY 4.79 3.33 2.36 2.39 1.88 5.31 2.74 44.97%
P/NAPS 1.15 1.18 1.55 1.49 1.85 0.87 0.94 14.34%

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