[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.22%
YoY- 250.61%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 816,789 616,138 587,888 692,754 694,741 685,646 680,164 12.96%
PBT 83,729 59,738 29,640 92,932 96,024 99,570 114,964 -19.03%
Tax -2,378 464 -19,636 -15,723 -22,342 -24,634 -27,536 -80.43%
NP 81,350 60,202 10,004 77,209 73,681 74,936 87,428 -4.68%
-
NP to SH 82,501 61,536 11,288 78,267 75,100 76,656 88,840 -4.81%
-
Tax Rate 2.84% -0.78% 66.25% 16.92% 23.27% 24.74% 23.95% -
Total Cost 735,438 555,936 577,884 615,545 621,060 610,710 592,736 15.45%
-
Net Worth 787,079 781,262 669,660 732,368 662,355 644,651 655,396 12.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 31,441 - - 44,700 29,801 - - -
Div Payout % 38.11% - - 57.11% 39.68% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 787,079 781,262 669,660 732,368 662,355 644,651 655,396 12.96%
NOSH 471,615 471,179 470,333 447,002 447,023 446,713 446,881 3.65%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.96% 9.77% 1.70% 11.15% 10.61% 10.93% 12.85% -
ROE 10.48% 7.88% 1.69% 10.69% 11.34% 11.89% 13.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 173.19 130.77 124.99 154.98 155.41 153.49 152.20 8.98%
EPS 17.49 13.06 2.40 17.51 16.80 17.16 19.88 -8.17%
DPS 6.67 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 1.6689 1.6581 1.4238 1.6384 1.4817 1.4431 1.4666 8.98%
Adjusted Per Share Value based on latest NOSH - 446,954
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.64 38.20 36.45 42.95 43.07 42.51 42.17 12.96%
EPS 5.11 3.81 0.70 4.85 4.66 4.75 5.51 -4.89%
DPS 1.95 0.00 0.00 2.77 1.85 0.00 0.00 -
NAPS 0.4879 0.4843 0.4151 0.454 0.4106 0.3996 0.4063 12.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.60 1.63 2.00 1.65 1.46 1.58 1.67 -
P/RPS 0.92 1.25 1.60 1.06 0.94 1.03 1.10 -11.22%
P/EPS 9.15 12.48 83.33 9.42 8.69 9.21 8.40 5.86%
EY 10.93 8.01 1.20 10.61 11.51 10.86 11.90 -5.50%
DY 4.17 0.00 0.00 6.06 4.57 0.00 0.00 -
P/NAPS 0.96 0.98 1.40 1.01 0.99 1.09 1.14 -10.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 01/11/07 02/08/07 15/05/07 27/02/07 06/11/06 03/08/06 10/05/06 -
Price 1.84 1.54 1.86 1.88 1.60 1.44 1.94 -
P/RPS 1.06 1.18 1.49 1.21 1.03 0.94 1.27 -11.34%
P/EPS 10.52 11.79 77.50 10.74 9.52 8.39 9.76 5.12%
EY 9.51 8.48 1.29 9.31 10.50 11.92 10.25 -4.86%
DY 3.62 0.00 0.00 5.32 4.17 0.00 0.00 -
P/NAPS 1.10 0.93 1.31 1.15 1.08 1.00 1.32 -11.43%

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