[UNISEM] YoY 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- 11.33%
YoY- 72.87%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
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 370,692 283,519 331,199 304,524 178,233 154,586 151,158 16.11%
PBT 55,632 25,516 25,165 32,930 22,233 20,226 15,236 24.07%
Tax -3,692 42 -820 -2,016 -4,440 -6,480 -6,177 -8.21%
NP 51,940 25,558 24,345 30,914 17,793 13,746 9,059 33.76%
-
NP to SH 51,535 25,828 24,583 31,110 17,996 13,732 9,059 33.59%
-
Tax Rate 6.64% -0.16% 3.26% 6.12% 19.97% 32.04% 40.54% -
Total Cost 318,752 257,961 306,854 273,610 160,440 140,840 142,099 14.40%
-
Net Worth 1,041,290 856,377 892,537 786,658 661,654 529,106 567,418 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 - - 23,568 22,327 13,418 11,726 -49.16%
Div Payout % 0.39% - - 75.76% 124.07% 97.72% 129.45% -
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 1,041,290 856,377 892,537 786,658 661,654 529,106 567,418 10.64%
NOSH 674,541 471,313 471,842 471,363 446,550 447,296 146,585 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 14.01% 9.01% 7.35% 10.15% 9.98% 8.89% 5.99% -
ROE 4.95% 3.02% 2.75% 3.95% 2.72% 2.60% 1.60% -
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 54.95 60.16 70.19 64.60 39.91 34.56 103.12 -9.95%
EPS 7.64 5.48 5.21 6.60 4.03 3.07 6.18 3.59%
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 22.98 17.58 20.53 18.88 11.05 9.58 9.37 16.11%
EPS 3.19 1.60 1.52 1.93 1.12 0.85 0.56 33.62%
DPS 0.01 0.00 0.00 1.46 1.38 0.83 0.73 -51.06%
NAPS 0.6455 0.5309 0.5533 0.4877 0.4102 0.328 0.3518 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 3.60 2.61 1.95 2.48 3.66 3.70 3.28 1.56%
P/EPS 25.92 28.65 26.30 24.24 36.23 41.69 54.69 -11.69%
EY 3.86 3.49 3.80 4.13 2.76 2.40 1.83 13.23%
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 3.33 2.54 1.14 2.85 4.01 4.02 3.25 0.40%
P/EPS 23.95 27.92 15.36 27.88 39.70 45.28 54.21 -12.72%
EY 4.17 3.58 6.51 3.59 2.52 2.21 1.84 14.60%
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