[UNISEM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.6%
YoY- 54.08%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 722,728 1,233,381 1,288,020 1,269,632 1,242,724 972,483 816,789 -7.82%
PBT -105,672 23,992 103,164 104,418 93,220 117,738 83,729 -
Tax 11,968 -5,656 -7,813 -10,080 -4,728 1,875 -2,378 -
NP -93,704 18,336 95,350 94,338 88,492 119,613 81,350 -
-
NP to SH -92,360 19,837 95,988 94,816 88,948 119,094 82,501 -
-
Tax Rate - 23.57% 7.57% 9.65% 5.07% -1.59% 2.84% -
Total Cost 816,432 1,215,045 1,192,669 1,175,294 1,154,232 852,870 735,438 7.20%
-
Net Worth 835,481 835,792 891,802 864,559 825,595 815,176 787,079 4.05%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 11,779 - - - 47,147 31,441 -
Div Payout % - 59.38% - - - 39.59% 38.11% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 835,481 835,792 891,802 864,559 825,595 815,176 787,079 4.05%
NOSH 471,224 471,187 471,453 471,252 471,122 471,472 471,615 -0.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -12.97% 1.49% 7.40% 7.43% 7.12% 12.30% 9.96% -
ROE -11.05% 2.37% 10.76% 10.97% 10.77% 14.61% 10.48% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 153.37 261.76 273.20 269.42 263.78 206.26 173.19 -7.77%
EPS -19.60 4.21 20.36 20.12 18.88 25.26 17.49 -
DPS 0.00 2.50 0.00 0.00 0.00 10.00 6.67 -
NAPS 1.773 1.7738 1.8916 1.8346 1.7524 1.729 1.6689 4.11%
Adjusted Per Share Value based on latest NOSH - 471,367
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 44.80 76.46 79.85 78.71 77.04 60.29 50.64 -7.83%
EPS -5.73 1.23 5.95 5.88 5.51 7.38 5.11 -
DPS 0.00 0.73 0.00 0.00 0.00 2.92 1.95 -
NAPS 0.5179 0.5181 0.5529 0.536 0.5118 0.5054 0.4879 4.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.56 0.70 1.37 1.34 1.25 1.65 1.60 -
P/RPS 0.37 0.27 0.50 0.50 0.47 0.80 0.92 -45.48%
P/EPS -2.86 16.63 6.73 6.66 6.62 6.53 9.15 -
EY -35.00 6.01 14.86 15.01 15.10 15.31 10.93 -
DY 0.00 3.57 0.00 0.00 0.00 6.06 4.17 -
P/NAPS 0.32 0.39 0.72 0.73 0.71 0.95 0.96 -51.89%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 26/02/09 19/11/08 28/07/08 08/05/08 20/02/08 01/11/07 -
Price 1.10 0.60 0.80 1.45 1.45 1.51 1.84 -
P/RPS 0.72 0.23 0.29 0.54 0.55 0.73 1.06 -22.71%
P/EPS -5.61 14.25 3.93 7.21 7.68 5.98 10.52 -
EY -17.82 7.02 25.45 13.88 13.02 16.73 9.51 -
DY 0.00 4.17 0.00 0.00 0.00 6.62 3.62 -
P/NAPS 0.62 0.34 0.42 0.79 0.83 0.87 1.10 -31.74%

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