[UNISEM] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -19.62%
YoY- 1136.18%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 972,484 692,754 568,976 493,900 281,605 222,604 187,906 31.50%
PBT 117,738 92,932 39,856 33,633 -4,009 -8,479 -1,055 -
Tax 1,875 -15,723 -17,876 644 701 -2,561 -1,594 -
NP 119,613 77,209 21,980 34,277 -3,308 -11,040 -2,649 -
-
NP to SH 119,093 78,266 22,324 34,277 -3,308 -11,040 -10,051 -
-
Tax Rate -1.59% 16.92% 44.85% -1.91% - - - -
Total Cost 852,871 615,545 546,996 459,623 284,913 233,644 190,555 28.35%
-
Net Worth 814,880 446,954 650,164 542,949 565,116 599,128 597,704 5.29%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 47,133 44,675 35,805 19,008 14,338 14,308 - -
Div Payout % 39.58% 57.08% 160.39% 55.46% 0.00% 0.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 814,880 446,954 650,164 542,949 565,116 599,128 597,704 5.29%
NOSH 471,301 446,954 447,740 145,641 143,386 143,089 140,089 22.39%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.30% 11.15% 3.86% 6.94% -1.17% -4.96% -1.41% -
ROE 14.61% 17.51% 3.43% 6.31% -0.59% -1.84% -1.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 206.34 154.99 127.08 339.12 196.40 155.57 134.13 7.43%
EPS 25.27 17.51 4.99 23.54 -2.31 -7.72 -7.17 -
DPS 10.00 10.00 8.00 13.00 10.00 10.00 0.00 -
NAPS 1.729 1.00 1.4521 3.728 3.9412 4.1871 4.2666 -13.97%
Adjusted Per Share Value based on latest NOSH - 145,641
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 60.29 42.95 35.27 30.62 17.46 13.80 11.65 31.50%
EPS 7.38 4.85 1.38 2.12 -0.21 -0.68 -0.62 -
DPS 2.92 2.77 2.22 1.18 0.89 0.89 0.00 -
NAPS 0.5052 0.2771 0.4031 0.3366 0.3503 0.3714 0.3705 5.30%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.65 1.65 1.39 3.50 5.55 3.33 4.75 -
P/RPS 0.80 1.06 1.09 1.03 2.83 2.14 3.54 -21.94%
P/EPS 6.53 9.42 27.88 14.87 -240.57 -43.16 -66.20 -
EY 15.31 10.61 3.59 6.72 -0.42 -2.32 -1.51 -
DY 6.06 6.06 5.76 3.71 1.80 3.00 0.00 -
P/NAPS 0.95 1.65 0.96 0.94 1.41 0.80 1.11 -2.55%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 27/02/07 06/03/06 17/02/05 27/02/04 25/02/03 20/02/02 -
Price 1.51 1.88 1.67 6.90 5.45 2.70 4.53 -
P/RPS 0.73 1.21 1.31 2.03 2.78 1.74 3.38 -22.53%
P/EPS 5.98 10.74 33.49 29.32 -236.23 -34.99 -63.14 -
EY 16.73 9.31 2.99 3.41 -0.42 -2.86 -1.58 -
DY 6.62 5.32 4.79 1.88 1.83 3.70 0.00 -
P/NAPS 0.87 1.88 1.15 1.85 1.38 0.64 1.06 -3.23%

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