[UNISEM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 343.1%
YoY- 211.66%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,091,948 1,160,863 1,395,078 1,036,310 1,233,381 972,484 692,754 7.87%
PBT -35,432 14,381 193,289 58,381 23,992 117,738 92,932 -
Tax 2,140 5,326 -10,331 2,366 -5,656 1,875 -15,723 -
NP -33,292 19,707 182,958 60,747 18,336 119,613 77,209 -
-
NP to SH -32,306 19,851 181,941 61,823 19,837 119,093 78,266 -
-
Tax Rate - -37.03% 5.34% -4.05% 23.57% -1.59% 16.92% -
Total Cost 1,125,240 1,141,156 1,212,120 975,563 1,215,045 852,871 615,545 10.56%
-
Net Worth 1,028,762 1,100,747 1,060,193 949,825 836,444 814,880 446,954 14.89%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,495 13,625 33,919 12,961 11,788 47,133 44,675 -18.07%
Div Payout % 0.00% 68.64% 18.64% 20.97% 59.43% 39.58% 57.08% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,028,762 1,100,747 1,060,193 949,825 836,444 814,880 446,954 14.89%
NOSH 674,775 681,282 674,337 518,463 471,555 471,301 446,954 7.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.05% 1.70% 13.11% 5.86% 1.49% 12.30% 11.15% -
ROE -3.14% 1.80% 17.16% 6.51% 2.37% 14.61% 17.51% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 161.82 170.39 206.88 199.88 261.56 206.34 154.99 0.72%
EPS -4.79 2.91 26.98 11.92 4.21 25.27 17.51 -
DPS 2.00 2.00 5.03 2.50 2.50 10.00 10.00 -23.50%
NAPS 1.5246 1.6157 1.5722 1.832 1.7738 1.729 1.00 7.27%
Adjusted Per Share Value based on latest NOSH - 518,463
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.69 71.97 86.49 64.24 76.46 60.29 42.95 7.86%
EPS -2.00 1.23 11.28 3.83 1.23 7.38 4.85 -
DPS 0.84 0.84 2.10 0.80 0.73 2.92 2.77 -18.01%
NAPS 0.6378 0.6824 0.6572 0.5888 0.5185 0.5052 0.2771 14.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.86 1.09 2.30 1.64 0.70 1.65 1.65 -
P/RPS 0.53 0.64 1.11 0.82 0.27 0.80 1.06 -10.90%
P/EPS -17.96 37.41 8.52 13.75 16.64 6.53 9.42 -
EY -5.57 2.67 11.73 7.27 6.01 15.31 10.61 -
DY 2.33 1.83 2.19 1.52 3.57 6.06 6.06 -14.71%
P/NAPS 0.56 0.67 1.46 0.90 0.39 0.95 1.65 -16.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 21/02/12 24/02/11 22/02/10 26/02/09 20/02/08 27/02/07 -
Price 0.99 1.47 1.80 2.20 0.60 1.51 1.88 -
P/RPS 0.61 0.86 0.87 1.10 0.23 0.73 1.21 -10.77%
P/EPS -20.68 50.45 6.67 18.45 14.26 5.98 10.74 -
EY -4.84 1.98 14.99 5.42 7.01 16.73 9.31 -
DY 2.02 1.36 2.79 1.14 4.17 6.62 5.32 -14.89%
P/NAPS 0.65 0.91 1.14 1.20 0.34 0.87 1.88 -16.20%

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