[UNISEM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 178560.0%
YoY- 286.53%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 171,698 167,854 120,710 95,064 57,642 45,819 108,761 7.90%
PBT 20,914 18,481 -1,857 9,232 -6,248 135 39,224 -9.94%
Tax 1,034 -6,680 2,425 -299 1,459 -135 -5,181 -
NP 21,948 11,801 568 8,933 -4,789 0 34,043 -7.05%
-
NP to SH 21,942 12,089 568 8,933 -4,789 -1,569 34,043 -7.05%
-
Tax Rate -4.94% 36.15% - 3.24% - 100.00% 13.21% -
Total Cost 149,750 156,053 120,142 86,131 62,431 45,819 74,718 12.27%
-
Net Worth 446,954 650,164 542,949 565,116 599,128 597,704 634,335 -5.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 22,347 22,387 7,282 14,338 14,308 - - -
Div Payout % 101.85% 185.19% 1,282.05% 160.51% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 446,954 650,164 542,949 565,116 599,128 597,704 634,335 -5.66%
NOSH 446,954 447,740 145,641 143,386 143,089 140,089 142,977 20.90%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.78% 7.03% 0.47% 9.40% -8.31% 0.00% 31.30% -
ROE 4.91% 1.86% 0.10% 1.58% -0.80% -0.26% 5.37% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 38.42 37.49 82.88 66.30 40.28 32.71 76.07 -10.75%
EPS 4.91 2.70 0.39 6.23 -3.35 -1.12 23.81 -23.12%
DPS 5.00 5.00 5.00 10.00 10.00 0.00 0.00 -
NAPS 1.00 1.4521 3.728 3.9412 4.1871 4.2666 4.4366 -21.97%
Adjusted Per Share Value based on latest NOSH - 143,386
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.64 10.41 7.48 5.89 3.57 2.84 6.74 7.90%
EPS 1.36 0.75 0.04 0.55 -0.30 -0.10 2.11 -7.05%
DPS 1.39 1.39 0.45 0.89 0.89 0.00 0.00 -
NAPS 0.2771 0.4031 0.3366 0.3503 0.3714 0.3705 0.3932 -5.66%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.65 1.39 3.50 5.55 3.33 4.75 4.00 -
P/RPS 4.30 3.71 4.22 8.37 8.27 14.52 5.26 -3.30%
P/EPS 33.61 51.48 897.44 89.09 -99.50 -424.11 16.80 12.24%
EY 2.98 1.94 0.11 1.12 -1.01 -0.24 5.95 -10.88%
DY 3.03 3.60 1.43 1.80 3.00 0.00 0.00 -
P/NAPS 1.65 0.96 0.94 1.41 0.80 1.11 0.90 10.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 06/03/06 17/02/05 27/02/04 25/02/03 20/02/02 17/01/01 -
Price 1.88 1.67 6.90 5.45 2.70 4.53 4.10 -
P/RPS 4.89 4.45 8.33 8.22 6.70 13.85 5.39 -1.60%
P/EPS 38.30 61.85 1,769.23 87.48 -80.67 -404.46 17.22 14.24%
EY 2.61 1.62 0.06 1.14 -1.24 -0.25 5.81 -12.48%
DY 2.66 2.99 0.72 1.83 3.70 0.00 0.00 -
P/NAPS 1.88 1.15 1.85 1.38 0.64 1.06 0.92 12.64%

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