[UNISEM] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.33%
YoY- 33.82%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 568,976 493,900 281,604 222,604 187,907 403,880 310,296 -0.64%
PBT 39,855 33,633 -4,008 -8,480 -1,050 167,205 156,957 1.46%
Tax -17,875 644 701 1,832 1,050 -20,393 1 -
NP 21,980 34,277 -3,307 -6,648 0 146,812 156,958 2.11%
-
NP to SH 22,323 34,277 -3,307 -6,648 -10,046 146,812 156,958 2.09%
-
Tax Rate 44.85% -1.91% - - - 12.20% -0.00% -
Total Cost 546,996 459,623 284,911 229,252 187,907 257,068 153,338 -1.34%
-
Net Worth 636,630 548,432 564,222 580,444 609,705 634,424 523,384 -0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 35,788 19,124 14,316 14,324 - - - -100.00%
Div Payout % 160.32% 55.79% 0.00% 0.00% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 636,630 548,432 564,222 580,444 609,705 634,424 523,384 -0.20%
NOSH 447,354 147,111 143,160 143,241 142,901 142,997 143,001 -1.20%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.86% 6.94% -1.17% -2.99% 0.00% 36.35% 50.58% -
ROE 3.51% 6.25% -0.59% -1.15% -1.65% 23.14% 29.99% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 127.19 335.73 196.71 155.40 131.49 282.44 216.99 0.56%
EPS 4.99 23.30 -2.31 -4.64 -7.03 102.67 109.76 3.34%
DPS 8.00 13.00 10.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 1.4231 3.728 3.9412 4.0522 4.2666 4.4366 3.66 1.00%
Adjusted Per Share Value based on latest NOSH - 143,089
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 35.27 30.62 17.46 13.80 11.65 25.04 19.24 -0.64%
EPS 1.38 2.12 -0.21 -0.41 -0.62 9.10 9.73 2.09%
DPS 2.22 1.19 0.89 0.89 0.00 0.00 0.00 -100.00%
NAPS 0.3947 0.34 0.3498 0.3598 0.378 0.3933 0.3245 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.39 3.50 5.55 3.33 4.75 4.00 0.00 -
P/RPS 1.09 1.04 2.82 2.14 3.61 1.42 0.00 -100.00%
P/EPS 27.86 15.02 -240.26 -71.75 -67.57 3.90 0.00 -100.00%
EY 3.59 6.66 -0.42 -1.39 -1.48 25.67 0.00 -100.00%
DY 5.76 3.71 1.80 3.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.98 0.94 1.41 0.82 1.11 0.90 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/03/06 17/02/05 27/02/04 25/02/03 20/02/02 17/01/01 21/02/00 -
Price 1.67 6.90 5.45 2.70 4.53 4.10 21.62 -
P/RPS 1.31 2.06 2.77 1.74 3.45 1.45 9.96 2.18%
P/EPS 33.47 29.61 -235.93 -58.18 -64.44 3.99 19.70 -0.56%
EY 2.99 3.38 -0.42 -1.72 -1.55 25.04 5.08 0.56%
DY 4.79 1.88 1.83 3.70 0.00 0.00 0.00 -100.00%
P/NAPS 1.17 1.85 1.38 0.67 1.06 0.92 5.91 1.73%

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