[UNISEM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
08-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 16.3%
YoY- 135.25%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,233,381 1,325,906 1,299,231 1,136,193 972,484 784,291 658,000 51.73%
PBT 23,992 132,313 140,078 133,633 117,738 83,712 73,015 -52.22%
Tax -5,656 -2,201 -3,397 5,602 1,875 -750 -3,174 46.72%
NP 18,336 130,112 136,681 139,235 119,613 82,962 69,841 -58.83%
-
NP to SH 19,837 129,207 135,734 138,508 119,093 83,819 70,705 -56.97%
-
Tax Rate 23.57% 1.66% 2.43% -4.19% -1.59% 0.90% 4.35% -
Total Cost 1,215,045 1,195,794 1,162,550 996,958 852,871 701,329 588,159 61.84%
-
Net Worth 836,444 892,537 864,769 825,595 814,880 786,658 781,376 4.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 11,788 23,565 47,133 47,133 47,133 45,915 44,675 -58.69%
Div Payout % 59.43% 18.24% 34.72% 34.03% 39.58% 54.78% 63.19% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 836,444 892,537 864,769 825,595 814,880 786,658 781,376 4.62%
NOSH 471,555 471,842 471,367 471,122 471,301 471,363 471,247 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.49% 9.81% 10.52% 12.25% 12.30% 10.58% 10.61% -
ROE 2.37% 14.48% 15.70% 16.78% 14.61% 10.66% 9.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 261.56 281.01 275.63 241.17 206.34 166.39 139.63 51.67%
EPS 4.21 27.38 28.80 29.40 25.27 17.78 15.00 -56.96%
DPS 2.50 5.00 10.00 10.00 10.00 9.74 9.48 -58.71%
NAPS 1.7738 1.8916 1.8346 1.7524 1.729 1.6689 1.6581 4.57%
Adjusted Per Share Value based on latest NOSH - 471,122
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.46 82.20 80.54 70.44 60.29 48.62 40.79 51.73%
EPS 1.23 8.01 8.41 8.59 7.38 5.20 4.38 -56.95%
DPS 0.73 1.46 2.92 2.92 2.92 2.85 2.77 -58.72%
NAPS 0.5185 0.5533 0.5361 0.5118 0.5052 0.4877 0.4844 4.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 1.37 1.34 1.25 1.65 1.60 1.63 -
P/RPS 0.27 0.49 0.49 0.52 0.80 0.96 1.17 -62.20%
P/EPS 16.64 5.00 4.65 4.25 6.53 9.00 10.86 32.73%
EY 6.01 19.99 21.49 23.52 15.31 11.11 9.20 -24.61%
DY 3.57 3.65 7.46 8.00 6.06 6.09 5.82 -27.69%
P/NAPS 0.39 0.72 0.73 0.71 0.95 0.96 0.98 -45.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 19/11/08 28/07/08 08/05/08 20/02/08 01/11/07 02/08/07 -
Price 0.60 0.80 1.45 1.45 1.51 1.84 1.54 -
P/RPS 0.23 0.28 0.53 0.60 0.73 1.11 1.10 -64.60%
P/EPS 14.26 2.92 5.04 4.93 5.98 10.35 10.26 24.41%
EY 7.01 34.23 19.86 20.28 16.73 9.66 9.74 -19.60%
DY 4.17 6.25 6.90 6.90 6.62 5.29 6.16 -22.81%
P/NAPS 0.34 0.42 0.79 0.83 0.87 1.10 0.93 -48.71%

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