[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 63.58%
YoY- -34.87%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 694,741 685,646 680,164 568,976 534,829 493,072 457,232 32.13%
PBT 96,024 99,570 114,964 39,855 28,500 2,298 -15,532 -
Tax -22,342 -24,634 -27,536 -17,875 -14,928 -9,432 -5,144 165.96%
NP 73,681 74,936 87,428 21,980 13,572 -7,134 -20,676 -
-
NP to SH 75,100 76,656 88,840 22,323 13,646 -6,994 -20,516 -
-
Tax Rate 23.27% 24.74% 23.95% 44.85% 52.38% 410.44% - -
Total Cost 621,060 610,710 592,736 546,996 521,257 500,206 477,908 19.06%
-
Net Worth 662,355 644,651 655,396 636,630 528,689 501,863 532,345 15.66%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 29,801 - - 35,788 17,877 - - -
Div Payout % 39.68% - - 160.32% 131.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 662,355 644,651 655,396 636,630 528,689 501,863 532,345 15.66%
NOSH 447,023 446,713 446,881 447,354 446,943 437,124 446,000 0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.61% 10.93% 12.85% 3.86% 2.54% -1.45% -4.52% -
ROE 11.34% 11.89% 13.56% 3.51% 2.58% -1.39% -3.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.41 153.49 152.20 127.19 119.66 112.80 102.52 31.92%
EPS 16.80 17.16 19.88 4.99 3.05 -1.60 -4.60 -
DPS 6.67 0.00 0.00 8.00 4.00 0.00 0.00 -
NAPS 1.4817 1.4431 1.4666 1.4231 1.1829 1.1481 1.1936 15.48%
Adjusted Per Share Value based on latest NOSH - 447,740
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 43.07 42.51 42.17 35.27 33.16 30.57 28.35 32.12%
EPS 4.66 4.75 5.51 1.38 0.85 -0.43 -1.27 -
DPS 1.85 0.00 0.00 2.22 1.11 0.00 0.00 -
NAPS 0.4106 0.3996 0.4063 0.3947 0.3278 0.3111 0.33 15.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.46 1.58 1.67 1.39 1.28 1.80 1.75 -
P/RPS 0.94 1.03 1.10 1.09 1.07 1.60 1.71 -32.87%
P/EPS 8.69 9.21 8.40 27.86 41.92 -112.50 -38.04 -
EY 11.51 10.86 11.90 3.59 2.39 -0.89 -2.63 -
DY 4.57 0.00 0.00 5.76 3.13 0.00 0.00 -
P/NAPS 0.99 1.09 1.14 0.98 1.08 1.57 1.47 -23.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 06/11/06 03/08/06 10/05/06 06/03/06 19/10/05 25/07/05 28/04/05 -
Price 1.60 1.44 1.94 1.67 1.39 1.78 1.78 -
P/RPS 1.03 0.94 1.27 1.31 1.16 1.58 1.74 -29.47%
P/EPS 9.52 8.39 9.76 33.47 45.52 -111.25 -38.70 -
EY 10.50 11.92 10.25 2.99 2.20 -0.90 -2.58 -
DY 4.17 0.00 0.00 4.79 2.88 0.00 0.00 -
P/NAPS 1.08 1.00 1.32 1.17 1.18 1.55 1.49 -19.29%

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