[UNISEM] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -312.15%
YoY- -191.15%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 273,180 335,630 316,831 267,366 359,891 171,698 167,854 8.45%
PBT -5,134 38,773 36,532 -53,381 54,940 20,914 18,481 -
Tax 2,612 2,902 -1,663 204 3,659 1,034 -6,680 -
NP -2,522 41,675 34,869 -53,177 58,599 21,948 11,801 -
-
NP to SH -2,531 40,730 35,100 -52,154 57,216 21,942 12,089 -
-
Tax Rate - -7.48% 4.55% - -6.66% -4.94% 36.15% -
Total Cost 275,702 293,955 281,962 320,543 301,292 149,750 156,053 9.94%
-
Net Worth 1,100,747 1,060,193 949,825 836,444 814,880 446,954 650,164 9.16%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 13,625 33,716 12,961 11,788 23,565 22,347 22,387 -7.93%
Div Payout % 0.00% 82.78% 36.93% 0.00% 41.19% 101.85% 185.19% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,100,747 1,060,193 949,825 836,444 814,880 446,954 650,164 9.16%
NOSH 681,282 674,337 518,463 471,555 471,301 446,954 447,740 7.24%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -0.92% 12.42% 11.01% -19.89% 16.28% 12.78% 7.03% -
ROE -0.23% 3.84% 3.70% -6.24% 7.02% 4.91% 1.86% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 40.10 49.77 61.11 56.70 76.36 38.42 37.49 1.12%
EPS -0.38 6.04 6.77 -11.06 12.14 4.91 2.70 -
DPS 2.00 5.00 2.50 2.50 5.00 5.00 5.00 -14.15%
NAPS 1.6157 1.5722 1.832 1.7738 1.729 1.00 1.4521 1.79%
Adjusted Per Share Value based on latest NOSH - 471,555
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.94 20.81 19.64 16.57 22.31 10.64 10.41 8.44%
EPS -0.16 2.52 2.18 -3.23 3.55 1.36 0.75 -
DPS 0.84 2.09 0.80 0.73 1.46 1.39 1.39 -8.04%
NAPS 0.6824 0.6572 0.5888 0.5185 0.5052 0.2771 0.4031 9.16%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.09 2.30 1.64 0.70 1.65 1.65 1.39 -
P/RPS 2.72 4.62 2.68 1.23 2.16 4.30 3.71 -5.03%
P/EPS -293.40 38.08 24.22 -6.33 13.59 33.61 51.48 -
EY -0.34 2.63 4.13 -15.80 7.36 2.98 1.94 -
DY 1.83 2.17 1.52 3.57 3.03 3.03 3.60 -10.65%
P/NAPS 0.67 1.46 0.90 0.39 0.95 1.65 0.96 -5.81%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 24/02/11 22/02/10 26/02/09 20/02/08 27/02/07 06/03/06 -
Price 1.47 1.80 2.20 0.60 1.51 1.88 1.67 -
P/RPS 3.67 3.62 3.60 1.06 1.98 4.89 4.45 -3.15%
P/EPS -395.69 29.80 32.50 -5.42 12.44 38.30 61.85 -
EY -0.25 3.36 3.08 -18.43 8.04 2.61 1.62 -
DY 1.36 2.78 1.14 4.17 3.31 2.66 2.99 -12.29%
P/NAPS 0.91 1.14 1.20 0.34 0.87 1.88 1.15 -3.82%

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