[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.02%
YoY- -95.83%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 521,056 401,122 373,629 186,540 164,962 142,087 295,120 9.93%
PBT 72,018 21,375 35,490 -13,243 -2,232 -1,185 127,985 -9.13%
Tax -16,757 -11,196 -1,782 1,000 -4,020 1,185 -15,212 1.62%
NP 55,261 10,179 33,708 -12,243 -6,252 0 112,773 -11.20%
-
NP to SH 56,325 10,235 33,708 -12,243 -6,252 -8,450 112,773 -10.92%
-
Tax Rate 23.27% 52.38% 5.02% - - - 11.89% -
Total Cost 465,795 390,943 339,921 198,783 171,214 142,087 182,347 16.91%
-
Net Worth 662,355 528,689 567,059 573,758 605,256 625,900 621,867 1.05%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 22,351 13,408 11,719 - - - - -
Div Payout % 39.68% 131.00% 34.77% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 662,355 528,689 567,059 573,758 605,256 625,900 621,867 1.05%
NOSH 447,023 446,943 146,492 143,360 143,066 142,978 143,004 20.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.61% 2.54% 9.02% -6.56% -3.79% 0.00% 38.21% -
ROE 8.50% 1.94% 5.94% -2.13% -1.03% -1.35% 18.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.56 89.75 255.05 130.12 115.30 99.38 206.37 -9.07%
EPS 12.60 2.29 23.01 -8.54 -4.37 -5.91 78.86 -26.32%
DPS 5.00 3.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.4817 1.1829 3.8709 4.0022 4.2306 4.3776 4.3486 -16.41%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 32.30 24.87 23.16 11.56 10.23 8.81 18.30 9.92%
EPS 3.49 0.63 2.09 -0.76 -0.39 -0.52 6.99 -10.92%
DPS 1.39 0.83 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.4106 0.3278 0.3515 0.3557 0.3752 0.388 0.3855 1.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.46 1.28 3.38 3.97 3.83 3.42 7.20 -
P/RPS 1.25 1.43 1.33 3.05 3.32 3.44 3.49 -15.72%
P/EPS 11.59 55.90 14.69 -46.49 -87.64 -57.87 9.13 4.05%
EY 8.63 1.79 6.81 -2.15 -1.14 -1.73 10.95 -3.88%
DY 3.42 2.34 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 0.87 0.99 0.91 0.78 1.66 -8.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 06/11/06 19/10/05 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 -
Price 1.60 1.39 3.35 4.20 3.47 3.50 6.35 -
P/RPS 1.37 1.55 1.31 3.23 3.01 3.52 3.08 -12.62%
P/EPS 12.70 60.70 14.56 -49.18 -79.41 -59.22 8.05 7.89%
EY 7.88 1.65 6.87 -2.03 -1.26 -1.69 12.42 -7.29%
DY 3.13 2.16 2.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.18 0.87 1.05 0.82 0.80 1.46 -4.89%

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