[UNISEM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.98%
YoY- 428.43%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,198,988 1,167,900 1,395,078 1,412,597 1,377,512 1,317,008 1,036,310 10.23%
PBT 34,612 21,952 193,289 206,021 197,768 183,200 58,379 -29.49%
Tax 66 -200 -10,331 -17,644 -19,082 -17,892 2,366 -90.86%
NP 34,678 21,752 182,958 188,377 178,686 165,308 60,745 -31.25%
-
NP to SH 34,226 20,344 181,942 188,281 179,352 166,504 61,821 -32.64%
-
Tax Rate -0.19% 0.91% 5.34% 8.56% 9.65% 9.77% -4.05% -
Total Cost 1,164,310 1,146,148 1,212,120 1,224,220 1,198,826 1,151,700 975,565 12.55%
-
Net Worth 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 960,352 950,134 8.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 53,928 269 - - 12,965 -
Div Payout % - - 29.64% 0.14% - - 20.97% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 960,352 950,134 8.51%
NOSH 673,740 678,133 674,108 674,038 518,658 518,381 518,632 19.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.89% 1.86% 13.11% 13.34% 12.97% 12.55% 5.86% -
ROE 3.19% 1.91% 17.17% 18.10% 17.82% 17.34% 6.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 177.96 172.22 206.95 209.57 265.59 254.06 199.82 -7.45%
EPS 5.08 3.00 26.99 27.93 34.58 32.12 11.92 -43.45%
DPS 0.00 0.00 8.00 0.04 0.00 0.00 2.50 -
NAPS 1.5935 1.5743 1.5722 1.5437 1.94 1.8526 1.832 -8.90%
Adjusted Per Share Value based on latest NOSH - 674,541
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 74.33 72.40 86.49 87.57 85.40 81.65 64.24 10.24%
EPS 2.12 1.26 11.28 11.67 11.12 10.32 3.83 -32.65%
DPS 0.00 0.00 3.34 0.02 0.00 0.00 0.80 -
NAPS 0.6656 0.6618 0.657 0.645 0.6238 0.5954 0.589 8.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.59 1.91 2.30 1.98 2.90 2.68 1.64 -
P/RPS 0.89 1.11 1.11 0.94 1.09 1.05 0.82 5.62%
P/EPS 31.30 63.67 8.52 7.09 8.39 8.34 13.76 73.22%
EY 3.19 1.57 11.73 14.11 11.92 11.99 7.27 -42.34%
DY 0.00 0.00 3.48 0.02 0.00 0.00 1.52 -
P/NAPS 1.00 1.21 1.46 1.28 1.49 1.45 0.90 7.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 05/05/10 22/02/10 -
Price 1.40 1.97 1.80 1.83 2.29 3.25 2.20 -
P/RPS 0.79 1.14 0.87 0.87 0.86 1.28 1.10 -19.85%
P/EPS 27.56 65.67 6.67 6.55 6.62 10.12 18.46 30.72%
EY 3.63 1.52 14.99 15.26 15.10 9.88 5.42 -23.50%
DY 0.00 0.00 4.44 0.02 0.00 0.00 1.14 -
P/NAPS 0.88 1.25 1.14 1.19 1.18 1.75 1.20 -18.72%

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