[UNISEM] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 65.91%
YoY- -114.19%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 680,164 568,976 534,829 493,072 457,232 493,900 498,172 23.09%
PBT 114,964 39,855 28,500 2,298 -15,532 33,633 47,320 80.81%
Tax -27,536 -17,875 -14,928 -9,432 -5,144 644 -2,376 412.88%
NP 87,428 21,980 13,572 -7,134 -20,676 34,277 44,944 55.89%
-
NP to SH 88,840 22,323 13,646 -6,994 -20,516 34,277 44,944 57.56%
-
Tax Rate 23.95% 44.85% 52.38% 410.44% - -1.91% 5.02% -
Total Cost 592,736 546,996 521,257 500,206 477,908 459,623 453,228 19.60%
-
Net Worth 655,396 636,630 528,689 501,863 532,345 548,432 567,059 10.14%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 35,788 17,877 - - 19,124 15,625 -
Div Payout % - 160.32% 131.00% - - 55.79% 34.77% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 655,396 636,630 528,689 501,863 532,345 548,432 567,059 10.14%
NOSH 446,881 447,354 446,943 437,124 446,000 147,111 146,492 110.48%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.85% 3.86% 2.54% -1.45% -4.52% 6.94% 9.02% -
ROE 13.56% 3.51% 2.58% -1.39% -3.85% 6.25% 7.93% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 152.20 127.19 119.66 112.80 102.52 335.73 340.07 -41.51%
EPS 19.88 4.99 3.05 -1.60 -4.60 23.30 30.68 -25.13%
DPS 0.00 8.00 4.00 0.00 0.00 13.00 10.67 -
NAPS 1.4666 1.4231 1.1829 1.1481 1.1936 3.728 3.8709 -47.67%
Adjusted Per Share Value based on latest NOSH - 453,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.17 35.27 33.16 30.57 28.35 30.62 30.88 23.11%
EPS 5.51 1.38 0.85 -0.43 -1.27 2.12 2.79 57.47%
DPS 0.00 2.22 1.11 0.00 0.00 1.19 0.97 -
NAPS 0.4063 0.3947 0.3278 0.3111 0.33 0.34 0.3515 10.15%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.67 1.39 1.28 1.80 1.75 3.50 3.38 -
P/RPS 1.10 1.09 1.07 1.60 1.71 1.04 0.99 7.28%
P/EPS 8.40 27.86 41.92 -112.50 -38.04 15.02 11.02 -16.56%
EY 11.90 3.59 2.39 -0.89 -2.63 6.66 9.08 19.77%
DY 0.00 5.76 3.13 0.00 0.00 3.71 3.16 -
P/NAPS 1.14 0.98 1.08 1.57 1.47 0.94 0.87 19.76%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 10/05/06 06/03/06 19/10/05 25/07/05 28/04/05 17/02/05 29/10/04 -
Price 1.94 1.67 1.39 1.78 1.78 6.90 3.35 -
P/RPS 1.27 1.31 1.16 1.58 1.74 2.06 0.99 18.08%
P/EPS 9.76 33.47 45.52 -111.25 -38.70 29.61 10.92 -7.21%
EY 10.25 2.99 2.20 -0.90 -2.58 3.38 9.16 7.79%
DY 0.00 4.79 2.88 0.00 0.00 1.88 3.18 -
P/NAPS 1.32 1.17 1.18 1.55 1.49 1.85 0.87 32.07%

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