[UNISEM] QoQ TTM 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- -24.77%
YoY- 18.56%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 972,484 784,291 658,000 669,685 692,754 688,910 665,263 28.71%
PBT 117,738 83,712 73,015 71,601 92,932 90,499 88,492 20.90%
Tax 1,875 -750 -3,174 -13,748 -15,723 -23,437 -25,477 -
NP 119,613 82,962 69,841 57,853 77,209 67,062 63,015 53.12%
-
NP to SH 119,093 83,819 70,705 58,878 78,266 68,413 64,149 50.88%
-
Tax Rate -1.59% 0.90% 4.35% 19.20% 16.92% 25.90% 28.79% -
Total Cost 852,871 701,329 588,159 611,832 615,545 621,848 602,248 26.02%
-
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 47,133 45,915 44,675 44,675 44,675 44,714 35,805 20.05%
Div Payout % 39.58% 54.78% 63.19% 75.88% 57.08% 65.36% 55.82% -
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 12.30% 10.58% 10.61% 8.64% 11.15% 9.73% 9.47% -
ROE 14.61% 10.66% 9.05% 8.79% 17.51% 10.34% 9.96% -
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 206.34 166.39 139.63 142.39 154.99 154.27 149.00 24.16%
EPS 25.27 17.78 15.00 12.52 17.51 15.32 14.37 45.54%
DPS 10.00 9.74 9.48 9.50 10.00 10.00 8.00 15.99%
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 60.29 48.62 40.79 41.52 42.95 42.71 41.24 28.72%
EPS 7.38 5.20 4.38 3.65 4.85 4.24 3.98 50.76%
DPS 2.92 2.85 2.77 2.77 2.77 2.77 2.22 19.98%
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 0.80 0.96 1.17 1.40 1.06 0.95 1.06 -17.06%
P/EPS 6.53 9.00 10.86 15.98 9.42 9.53 11.00 -29.29%
EY 15.31 11.11 9.20 6.26 10.61 10.49 9.09 41.42%
DY 6.06 6.09 5.82 4.75 6.06 6.85 5.06 12.73%
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 0.73 1.11 1.10 1.31 1.21 1.04 0.97 -17.21%
P/EPS 5.98 10.35 10.26 14.86 10.74 10.44 10.02 -29.04%
EY 16.73 9.66 9.74 6.73 9.31 9.58 9.98 40.98%
DY 6.62 5.29 6.16 5.11 5.32 6.25 5.56 12.30%
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