[UNISEM] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.71%
YoY- 1196.03%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 587,888 692,754 694,741 685,646 680,164 568,976 534,829 6.51%
PBT 29,640 92,932 96,024 99,570 114,964 39,855 28,500 2.65%
Tax -19,636 -15,723 -22,342 -24,634 -27,536 -17,875 -14,928 20.07%
NP 10,004 77,209 73,681 74,936 87,428 21,980 13,572 -18.41%
-
NP to SH 11,288 78,267 75,100 76,656 88,840 22,323 13,646 -11.89%
-
Tax Rate 66.25% 16.92% 23.27% 24.74% 23.95% 44.85% 52.38% -
Total Cost 577,884 615,545 621,060 610,710 592,736 546,996 521,257 7.12%
-
Net Worth 669,660 732,368 662,355 644,651 655,396 636,630 528,689 17.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 44,700 29,801 - - 35,788 17,877 -
Div Payout % - 57.11% 39.68% - - 160.32% 131.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 669,660 732,368 662,355 644,651 655,396 636,630 528,689 17.08%
NOSH 470,333 447,002 447,023 446,713 446,881 447,354 446,943 3.46%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.70% 11.15% 10.61% 10.93% 12.85% 3.86% 2.54% -
ROE 1.69% 10.69% 11.34% 11.89% 13.56% 3.51% 2.58% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 124.99 154.98 155.41 153.49 152.20 127.19 119.66 2.95%
EPS 2.40 17.51 16.80 17.16 19.88 4.99 3.05 -14.77%
DPS 0.00 10.00 6.67 0.00 0.00 8.00 4.00 -
NAPS 1.4238 1.6384 1.4817 1.4431 1.4666 1.4231 1.1829 13.16%
Adjusted Per Share Value based on latest NOSH - 446,482
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 36.45 42.95 43.07 42.51 42.17 35.27 33.16 6.51%
EPS 0.70 4.85 4.66 4.75 5.51 1.38 0.85 -12.15%
DPS 0.00 2.77 1.85 0.00 0.00 2.22 1.11 -
NAPS 0.4151 0.454 0.4106 0.3996 0.4063 0.3947 0.3278 17.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.00 1.65 1.46 1.58 1.67 1.39 1.28 -
P/RPS 1.60 1.06 0.94 1.03 1.10 1.09 1.07 30.79%
P/EPS 83.33 9.42 8.69 9.21 8.40 27.86 41.92 58.16%
EY 1.20 10.61 11.51 10.86 11.90 3.59 2.39 -36.85%
DY 0.00 6.06 4.57 0.00 0.00 5.76 3.13 -
P/NAPS 1.40 1.01 0.99 1.09 1.14 0.98 1.08 18.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 27/02/07 06/11/06 03/08/06 10/05/06 06/03/06 19/10/05 -
Price 1.86 1.88 1.60 1.44 1.94 1.67 1.39 -
P/RPS 1.49 1.21 1.03 0.94 1.27 1.31 1.16 18.18%
P/EPS 77.50 10.74 9.52 8.39 9.76 33.47 45.52 42.62%
EY 1.29 9.31 10.50 11.92 10.25 2.99 2.20 -29.96%
DY 0.00 5.32 4.17 0.00 0.00 4.79 2.88 -
P/NAPS 1.31 1.15 1.08 1.00 1.32 1.17 1.18 7.22%

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