[UNISEM] YoY Cumulative 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- 101.11%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,059,448 719,479 966,015 612,592 521,056 401,122 373,629 18.96%
PBT 154,516 21,849 77,373 62,797 72,018 21,375 35,490 27.77%
Tax -13,233 4,029 -5,860 -1,784 -16,757 -11,196 -1,782 39.65%
NP 141,283 25,878 71,513 61,013 55,261 10,179 33,708 26.96%
-
NP to SH 141,211 26,723 71,991 61,876 56,325 10,235 33,708 26.95%
-
Tax Rate 8.56% -18.44% 7.57% 2.84% 23.27% 52.38% 5.02% -
Total Cost 918,165 693,601 894,502 551,579 465,795 390,943 339,921 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 202 - - 23,580 22,351 13,408 11,719 -49.15%
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 13.57% 3.12% 8.07% 7.86% 8.50% 1.94% 5.94% -
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 157.18 152.66 204.90 129.89 116.56 89.75 255.05 -7.74%
EPS 20.95 5.67 15.27 13.12 12.60 2.29 23.01 -1.55%
DPS 0.03 0.00 0.00 5.00 5.00 3.00 8.00 -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 65.68 44.60 59.89 37.98 32.30 24.87 23.16 18.96%
EPS 8.75 1.66 4.46 3.84 3.49 0.63 2.09 26.93%
DPS 0.01 0.00 0.00 1.46 1.39 0.83 0.73 -51.06%
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 1.26 1.03 0.67 1.23 1.25 1.43 1.33 -0.89%
P/EPS 9.45 27.69 8.97 12.20 11.59 55.90 14.69 -7.08%
EY 10.58 3.61 11.15 8.20 8.63 1.79 6.81 7.61%
DY 0.02 0.00 0.00 3.13 3.42 2.34 2.37 -54.86%
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 1.16 1.00 0.39 1.42 1.37 1.55 1.31 -2.00%
P/EPS 8.74 26.98 5.24 14.02 12.70 60.70 14.56 -8.15%
EY 11.45 3.71 19.09 7.13 7.88 1.65 6.87 8.88%
DY 0.02 0.00 0.00 2.72 3.13 2.16 2.39 -54.92%
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