[UNISEM] YoY Annualized Quarter 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- 1890.54%
YoY- -62.88%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,096,677 1,183,577 1,412,597 959,305 1,288,020 816,789 694,741 7.89%
PBT -20,528 26,018 206,021 29,132 103,164 83,729 96,024 -
Tax 3,037 3,620 -17,644 5,372 -7,813 -2,378 -22,342 -
NP -17,490 29,638 188,377 34,504 95,350 81,350 73,681 -
-
NP to SH -17,073 29,842 188,281 35,630 95,988 82,501 75,100 -
-
Tax Rate - -13.91% 8.56% -18.44% 7.57% 2.84% 23.27% -
Total Cost 1,114,167 1,153,938 1,224,220 924,801 1,192,669 735,438 621,060 10.22%
-
Net Worth 1,042,933 1,088,358 1,040,512 856,361 891,802 787,079 662,355 7.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 269 - - 31,441 29,801 -
Div Payout % - - 0.14% - - 38.11% 39.68% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,042,933 1,088,358 1,040,512 856,361 891,802 787,079 662,355 7.85%
NOSH 673,947 674,156 674,038 471,305 471,453 471,615 447,023 7.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.59% 2.50% 13.34% 3.60% 7.40% 9.96% 10.61% -
ROE -1.64% 2.74% 18.10% 4.16% 10.76% 10.48% 11.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 162.72 175.56 209.57 203.54 273.20 173.19 155.41 0.76%
EPS -2.53 4.43 27.93 7.56 20.36 17.49 16.80 -
DPS 0.00 0.00 0.04 0.00 0.00 6.67 6.67 -
NAPS 1.5475 1.6144 1.5437 1.817 1.8916 1.6689 1.4817 0.72%
Adjusted Per Share Value based on latest NOSH - 471,313
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 67.99 73.37 87.57 59.47 79.85 50.64 43.07 7.89%
EPS -1.06 1.85 11.67 2.21 5.95 5.11 4.66 -
DPS 0.00 0.00 0.02 0.00 0.00 1.95 1.85 -
NAPS 0.6465 0.6747 0.645 0.5309 0.5529 0.4879 0.4106 7.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.00 1.02 1.98 1.57 1.37 1.60 1.46 -
P/RPS 0.61 0.58 0.94 0.77 0.50 0.92 0.94 -6.94%
P/EPS -39.47 23.04 7.09 20.77 6.73 9.15 8.69 -
EY -2.53 4.34 14.11 4.82 14.86 10.93 11.51 -
DY 0.00 0.00 0.02 0.00 0.00 4.17 4.57 -
P/NAPS 0.65 0.63 1.28 0.86 0.72 0.96 0.99 -6.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 01/11/11 02/11/10 02/11/09 19/11/08 01/11/07 06/11/06 -
Price 0.95 1.26 1.83 1.53 0.80 1.84 1.60 -
P/RPS 0.58 0.72 0.87 0.75 0.29 1.06 1.03 -9.11%
P/EPS -37.50 28.46 6.55 20.24 3.93 10.52 9.52 -
EY -2.67 3.51 15.26 4.94 25.45 9.51 10.50 -
DY 0.00 0.00 0.02 0.00 0.00 3.62 4.17 -
P/NAPS 0.61 0.78 1.19 0.84 0.42 1.10 1.08 -9.07%

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