[UNISEM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 295.12%
YoY- -69.64%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 685,646 680,164 568,976 534,829 493,072 457,232 493,900 24.51%
PBT 99,570 114,964 39,855 28,500 2,298 -15,532 33,633 106.58%
Tax -24,634 -27,536 -17,875 -14,928 -9,432 -5,144 644 -
NP 74,936 87,428 21,980 13,572 -7,134 -20,676 34,277 68.68%
-
NP to SH 76,656 88,840 22,323 13,646 -6,994 -20,516 34,277 71.26%
-
Tax Rate 24.74% 23.95% 44.85% 52.38% 410.44% - -1.91% -
Total Cost 610,710 592,736 546,996 521,257 500,206 477,908 459,623 20.92%
-
Net Worth 644,651 655,396 636,630 528,689 501,863 532,345 548,432 11.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 35,788 17,877 - - 19,124 -
Div Payout % - - 160.32% 131.00% - - 55.79% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 644,651 655,396 636,630 528,689 501,863 532,345 548,432 11.41%
NOSH 446,713 446,881 447,354 446,943 437,124 446,000 147,111 110.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.93% 12.85% 3.86% 2.54% -1.45% -4.52% 6.94% -
ROE 11.89% 13.56% 3.51% 2.58% -1.39% -3.85% 6.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 153.49 152.20 127.19 119.66 112.80 102.52 335.73 -40.73%
EPS 17.16 19.88 4.99 3.05 -1.60 -4.60 23.30 -18.49%
DPS 0.00 0.00 8.00 4.00 0.00 0.00 13.00 -
NAPS 1.4431 1.4666 1.4231 1.1829 1.1481 1.1936 3.728 -46.97%
Adjusted Per Share Value based on latest NOSH - 447,296
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.51 42.17 35.27 33.16 30.57 28.35 30.62 24.52%
EPS 4.75 5.51 1.38 0.85 -0.43 -1.27 2.12 71.48%
DPS 0.00 0.00 2.22 1.11 0.00 0.00 1.19 -
NAPS 0.3996 0.4063 0.3947 0.3278 0.3111 0.33 0.34 11.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.58 1.67 1.39 1.28 1.80 1.75 3.50 -
P/RPS 1.03 1.10 1.09 1.07 1.60 1.71 1.04 -0.64%
P/EPS 9.21 8.40 27.86 41.92 -112.50 -38.04 15.02 -27.88%
EY 10.86 11.90 3.59 2.39 -0.89 -2.63 6.66 38.66%
DY 0.00 0.00 5.76 3.13 0.00 0.00 3.71 -
P/NAPS 1.09 1.14 0.98 1.08 1.57 1.47 0.94 10.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 03/08/06 10/05/06 06/03/06 19/10/05 25/07/05 28/04/05 17/02/05 -
Price 1.44 1.94 1.67 1.39 1.78 1.78 6.90 -
P/RPS 0.94 1.27 1.31 1.16 1.58 1.74 2.06 -40.81%
P/EPS 8.39 9.76 33.47 45.52 -111.25 -38.70 29.61 -56.95%
EY 11.92 10.25 2.99 2.20 -0.90 -2.58 3.38 132.22%
DY 0.00 0.00 4.79 2.88 0.00 0.00 1.88 -
P/NAPS 1.00 1.32 1.17 1.18 1.55 1.49 1.85 -33.71%

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