[UNISEM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.93%
YoY- 81.5%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 316,831 267,366 359,891 171,698 167,854 120,710 95,064 22.19%
PBT 36,532 -53,381 54,940 20,914 18,481 -1,857 9,232 25.73%
Tax -1,663 204 3,659 1,034 -6,680 2,425 -299 33.07%
NP 34,869 -53,177 58,599 21,948 11,801 568 8,933 25.45%
-
NP to SH 35,100 -52,154 57,216 21,942 12,089 568 8,933 25.59%
-
Tax Rate 4.55% - -6.66% -4.94% 36.15% - 3.24% -
Total Cost 281,962 320,543 301,292 149,750 156,053 120,142 86,131 21.83%
-
Net Worth 949,825 836,444 814,880 446,954 650,164 542,949 565,116 9.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,961 11,788 23,565 22,347 22,387 7,282 14,338 -1.66%
Div Payout % 36.93% 0.00% 41.19% 101.85% 185.19% 1,282.05% 160.51% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 949,825 836,444 814,880 446,954 650,164 542,949 565,116 9.03%
NOSH 518,463 471,555 471,301 446,954 447,740 145,641 143,386 23.86%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.01% -19.89% 16.28% 12.78% 7.03% 0.47% 9.40% -
ROE 3.70% -6.24% 7.02% 4.91% 1.86% 0.10% 1.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.11 56.70 76.36 38.42 37.49 82.88 66.30 -1.34%
EPS 6.77 -11.06 12.14 4.91 2.70 0.39 6.23 1.39%
DPS 2.50 2.50 5.00 5.00 5.00 5.00 10.00 -20.61%
NAPS 1.832 1.7738 1.729 1.00 1.4521 3.728 3.9412 -11.97%
Adjusted Per Share Value based on latest NOSH - 446,954
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.64 16.57 22.31 10.64 10.41 7.48 5.89 22.20%
EPS 2.18 -3.23 3.55 1.36 0.75 0.04 0.55 25.77%
DPS 0.80 0.73 1.46 1.39 1.39 0.45 0.89 -1.75%
NAPS 0.5888 0.5185 0.5052 0.2771 0.4031 0.3366 0.3503 9.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.64 0.70 1.65 1.65 1.39 3.50 5.55 -
P/RPS 2.68 1.23 2.16 4.30 3.71 4.22 8.37 -17.27%
P/EPS 24.22 -6.33 13.59 33.61 51.48 897.44 89.09 -19.49%
EY 4.13 -15.80 7.36 2.98 1.94 0.11 1.12 24.27%
DY 1.52 3.57 3.03 3.03 3.60 1.43 1.80 -2.77%
P/NAPS 0.90 0.39 0.95 1.65 0.96 0.94 1.41 -7.20%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 26/02/09 20/02/08 27/02/07 06/03/06 17/02/05 27/02/04 -
Price 2.20 0.60 1.51 1.88 1.67 6.90 5.45 -
P/RPS 3.60 1.06 1.98 4.89 4.45 8.33 8.22 -12.84%
P/EPS 32.50 -5.42 12.44 38.30 61.85 1,769.23 87.48 -15.20%
EY 3.08 -18.43 8.04 2.61 1.62 0.06 1.14 17.99%
DY 1.14 4.17 3.31 2.66 2.99 0.72 1.83 -7.57%
P/NAPS 1.20 0.34 0.87 1.88 1.15 1.85 1.38 -2.30%

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