[UNISEM] YoY TTM 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- -40.69%
YoY- -9.84%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 568,976 493,900 281,605 222,604 187,906 403,881 308,027 -0.65%
PBT 39,856 33,633 -4,009 -8,479 -1,055 167,209 156,961 1.46%
Tax -17,876 644 701 -2,561 -1,594 -20,393 0 -100.00%
NP 21,980 34,277 -3,308 -11,040 -2,649 146,816 156,961 2.11%
-
NP to SH 22,324 34,277 -3,308 -11,040 -10,051 146,816 156,961 2.09%
-
Tax Rate 44.85% -1.91% - - - 12.20% 0.00% -
Total Cost 546,996 459,623 284,913 233,644 190,555 257,065 151,066 -1.35%
-
Net Worth 650,164 542,949 565,116 599,128 597,704 634,335 523,375 -0.23%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 35,805 19,008 14,338 14,308 - - - -100.00%
Div Payout % 160.39% 55.46% 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 650,164 542,949 565,116 599,128 597,704 634,335 523,375 -0.23%
NOSH 447,740 145,641 143,386 143,089 140,089 142,977 142,998 -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% -4.96% -1.41% 36.35% 50.96% -
ROE 3.43% 6.31% -0.59% -1.84% -1.68% 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 127.08 339.12 196.40 155.57 134.13 282.48 215.41 0.56%
EPS 4.99 23.54 -2.31 -7.72 -7.17 102.68 109.76 3.34%
DPS 8.00 13.00 10.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 1.4521 3.728 3.9412 4.1871 4.2666 4.4366 3.66 0.98%
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 19.10 -0.64%
EPS 1.38 2.12 -0.21 -0.68 -0.62 9.10 9.73 2.09%
DPS 2.22 1.18 0.89 0.89 0.00 0.00 0.00 -100.00%
NAPS 0.4031 0.3366 0.3503 0.3714 0.3705 0.3932 0.3245 -0.23%
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 1.03 2.83 2.14 3.54 1.42 0.00 -100.00%
P/EPS 27.88 14.87 -240.57 -43.16 -66.20 3.90 0.00 -100.00%
EY 3.59 6.72 -0.42 -2.32 -1.51 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 0.96 0.94 1.41 0.80 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 - -
Price 1.67 6.90 5.45 2.70 4.53 4.10 0.00 -
P/RPS 1.31 2.03 2.78 1.74 3.38 1.45 0.00 -100.00%
P/EPS 33.49 29.32 -236.23 -34.99 -63.14 3.99 0.00 -100.00%
EY 2.99 3.41 -0.42 -2.86 -1.58 25.05 0.00 -100.00%
DY 4.79 1.88 1.83 3.70 0.00 0.00 0.00 -100.00%
P/NAPS 1.15 1.85 1.38 0.64 1.06 0.92 0.00 -100.00%

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