[UNISEM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.07%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,269,632 1,242,724 972,483 816,789 616,138 587,888 692,754 49.81%
PBT 104,418 93,220 117,738 83,729 59,738 29,640 92,932 8.08%
Tax -10,080 -4,728 1,875 -2,378 464 -19,636 -15,723 -25.66%
NP 94,338 88,492 119,613 81,350 60,202 10,004 77,209 14.30%
-
NP to SH 94,816 88,948 119,094 82,501 61,536 11,288 78,267 13.65%
-
Tax Rate 9.65% 5.07% -1.59% 2.84% -0.78% 66.25% 16.92% -
Total Cost 1,175,294 1,154,232 852,870 735,438 555,936 577,884 615,545 53.96%
-
Net Worth 864,559 825,595 815,176 787,079 781,262 669,660 732,368 11.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 47,147 31,441 - - 44,700 -
Div Payout % - - 39.59% 38.11% - - 57.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 864,559 825,595 815,176 787,079 781,262 669,660 732,368 11.70%
NOSH 471,252 471,122 471,472 471,615 471,179 470,333 447,002 3.58%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.43% 7.12% 12.30% 9.96% 9.77% 1.70% 11.15% -
ROE 10.97% 10.77% 14.61% 10.48% 7.88% 1.69% 10.69% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 269.42 263.78 206.26 173.19 130.77 124.99 154.98 44.62%
EPS 20.12 18.88 25.26 17.49 13.06 2.40 17.51 9.71%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 10.00 -
NAPS 1.8346 1.7524 1.729 1.6689 1.6581 1.4238 1.6384 7.83%
Adjusted Per Share Value based on latest NOSH - 471,363
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 78.71 77.04 60.29 50.64 38.20 36.45 42.95 49.80%
EPS 5.88 5.51 7.38 5.11 3.81 0.70 4.85 13.71%
DPS 0.00 0.00 2.92 1.95 0.00 0.00 2.77 -
NAPS 0.536 0.5118 0.5054 0.4879 0.4843 0.4151 0.454 11.71%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.34 1.25 1.65 1.60 1.63 2.00 1.65 -
P/RPS 0.50 0.47 0.80 0.92 1.25 1.60 1.06 -39.43%
P/EPS 6.66 6.62 6.53 9.15 12.48 83.33 9.42 -20.65%
EY 15.01 15.10 15.31 10.93 8.01 1.20 10.61 26.04%
DY 0.00 0.00 6.06 4.17 0.00 0.00 6.06 -
P/NAPS 0.73 0.71 0.95 0.96 0.98 1.40 1.01 -19.47%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/07/08 08/05/08 20/02/08 01/11/07 02/08/07 15/05/07 27/02/07 -
Price 1.45 1.45 1.51 1.84 1.54 1.86 1.88 -
P/RPS 0.54 0.55 0.73 1.06 1.18 1.49 1.21 -41.62%
P/EPS 7.21 7.68 5.98 10.52 11.79 77.50 10.74 -23.34%
EY 13.88 13.02 16.73 9.51 8.48 1.29 9.31 30.53%
DY 0.00 0.00 6.62 3.62 0.00 0.00 5.32 -
P/NAPS 0.79 0.83 0.87 1.10 0.93 1.31 1.15 -22.16%

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