[UNISEM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.03%
YoY- 450.32%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 616,138 587,888 692,754 694,741 685,646 680,164 568,976 5.46%
PBT 59,738 29,640 92,932 96,024 99,570 114,964 39,855 31.06%
Tax 464 -19,636 -15,723 -22,342 -24,634 -27,536 -17,875 -
NP 60,202 10,004 77,209 73,681 74,936 87,428 21,980 96.12%
-
NP to SH 61,536 11,288 78,267 75,100 76,656 88,840 22,323 96.96%
-
Tax Rate -0.78% 66.25% 16.92% 23.27% 24.74% 23.95% 44.85% -
Total Cost 555,936 577,884 615,545 621,060 610,710 592,736 546,996 1.08%
-
Net Worth 781,262 669,660 732,368 662,355 644,651 655,396 636,630 14.66%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 44,700 29,801 - - 35,788 -
Div Payout % - - 57.11% 39.68% - - 160.32% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 781,262 669,660 732,368 662,355 644,651 655,396 636,630 14.66%
NOSH 471,179 470,333 447,002 447,023 446,713 446,881 447,354 3.52%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.77% 1.70% 11.15% 10.61% 10.93% 12.85% 3.86% -
ROE 7.88% 1.69% 10.69% 11.34% 11.89% 13.56% 3.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 130.77 124.99 154.98 155.41 153.49 152.20 127.19 1.87%
EPS 13.06 2.40 17.51 16.80 17.16 19.88 4.99 90.25%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 8.00 -
NAPS 1.6581 1.4238 1.6384 1.4817 1.4431 1.4666 1.4231 10.75%
Adjusted Per Share Value based on latest NOSH - 446,550
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.20 36.45 42.95 43.07 42.51 42.17 35.27 5.47%
EPS 3.81 0.70 4.85 4.66 4.75 5.51 1.38 97.16%
DPS 0.00 0.00 2.77 1.85 0.00 0.00 2.22 -
NAPS 0.4843 0.4151 0.454 0.4106 0.3996 0.4063 0.3947 14.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.63 2.00 1.65 1.46 1.58 1.67 1.39 -
P/RPS 1.25 1.60 1.06 0.94 1.03 1.10 1.09 9.58%
P/EPS 12.48 83.33 9.42 8.69 9.21 8.40 27.86 -41.54%
EY 8.01 1.20 10.61 11.51 10.86 11.90 3.59 71.00%
DY 0.00 0.00 6.06 4.57 0.00 0.00 5.76 -
P/NAPS 0.98 1.40 1.01 0.99 1.09 1.14 0.98 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 15/05/07 27/02/07 06/11/06 03/08/06 10/05/06 06/03/06 -
Price 1.54 1.86 1.88 1.60 1.44 1.94 1.67 -
P/RPS 1.18 1.49 1.21 1.03 0.94 1.27 1.31 -6.74%
P/EPS 11.79 77.50 10.74 9.52 8.39 9.76 33.47 -50.21%
EY 8.48 1.29 9.31 10.50 11.92 10.25 2.99 100.74%
DY 0.00 0.00 5.32 4.17 0.00 0.00 4.79 -
P/NAPS 0.93 1.31 1.15 1.08 1.00 1.32 1.17 -14.22%

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