[UNISEM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.07%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,412,597 959,305 1,288,020 816,789 694,741 534,829 498,172 18.96%
PBT 206,021 29,132 103,164 83,729 96,024 28,500 47,320 27.77%
Tax -17,644 5,372 -7,813 -2,378 -22,342 -14,928 -2,376 39.65%
NP 188,377 34,504 95,350 81,350 73,681 13,572 44,944 26.96%
-
NP to SH 188,281 35,630 95,988 82,501 75,100 13,646 44,944 26.95%
-
Tax Rate 8.56% -18.44% 7.57% 2.84% 23.27% 52.38% 5.02% -
Total Cost 1,224,220 924,801 1,192,669 735,438 621,060 521,257 453,228 18.00%
-
Net Worth 1,040,512 856,361 891,802 787,079 662,355 528,689 567,059 10.64%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 269 - - 31,441 29,801 17,877 15,625 -49.16%
Div Payout % 0.14% - - 38.11% 39.68% 131.00% 34.77% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,040,512 856,361 891,802 787,079 662,355 528,689 567,059 10.64%
NOSH 674,038 471,305 471,453 471,615 447,023 446,943 146,492 28.95%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.34% 3.60% 7.40% 9.96% 10.61% 2.54% 9.02% -
ROE 18.10% 4.16% 10.76% 10.48% 11.34% 2.58% 7.93% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 209.57 203.54 273.20 173.19 155.41 119.66 340.07 -7.74%
EPS 27.93 7.56 20.36 17.49 16.80 3.05 30.68 -1.55%
DPS 0.04 0.00 0.00 6.67 6.67 4.00 10.67 -60.56%
NAPS 1.5437 1.817 1.8916 1.6689 1.4817 1.1829 3.8709 -14.19%
Adjusted Per Share Value based on latest NOSH - 471,363
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 87.57 59.47 79.85 50.64 43.07 33.16 30.88 18.96%
EPS 11.67 2.21 5.95 5.11 4.66 0.85 2.79 26.92%
DPS 0.02 0.00 0.00 1.95 1.85 1.11 0.97 -47.61%
NAPS 0.645 0.5309 0.5529 0.4879 0.4106 0.3278 0.3515 10.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.98 1.57 1.37 1.60 1.46 1.28 3.38 -
P/RPS 0.94 0.77 0.50 0.92 0.94 1.07 0.99 -0.85%
P/EPS 7.09 20.77 6.73 9.15 8.69 41.92 11.02 -7.08%
EY 14.11 4.82 14.86 10.93 11.51 2.39 9.08 7.61%
DY 0.02 0.00 0.00 4.17 4.57 3.13 3.16 -56.97%
P/NAPS 1.28 0.86 0.72 0.96 0.99 1.08 0.87 6.64%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 02/11/10 02/11/09 19/11/08 01/11/07 06/11/06 19/10/05 29/10/04 -
Price 1.83 1.53 0.80 1.84 1.60 1.39 3.35 -
P/RPS 0.87 0.75 0.29 1.06 1.03 1.16 0.99 -2.12%
P/EPS 6.55 20.24 3.93 10.52 9.52 45.52 10.92 -8.16%
EY 15.26 4.94 25.45 9.51 10.50 2.20 9.16 8.87%
DY 0.02 0.00 0.00 3.62 4.17 2.88 3.18 -57.01%
P/NAPS 1.19 0.84 0.42 1.10 1.08 1.18 0.87 5.35%

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