[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 44.35%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,288,020 1,269,632 1,242,724 972,483 816,789 616,138 587,888 68.44%
PBT 103,164 104,418 93,220 117,738 83,729 59,738 29,640 129.14%
Tax -7,813 -10,080 -4,728 1,875 -2,378 464 -19,636 -45.81%
NP 95,350 94,338 88,492 119,613 81,350 60,202 10,004 347.69%
-
NP to SH 95,988 94,816 88,948 119,094 82,501 61,536 11,288 314.99%
-
Tax Rate 7.57% 9.65% 5.07% -1.59% 2.84% -0.78% 66.25% -
Total Cost 1,192,669 1,175,294 1,154,232 852,870 735,438 555,936 577,884 61.88%
-
Net Worth 891,802 864,559 825,595 815,176 787,079 781,262 669,660 20.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 47,147 31,441 - - -
Div Payout % - - - 39.59% 38.11% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 891,802 864,559 825,595 815,176 787,079 781,262 669,660 20.98%
NOSH 471,453 471,252 471,122 471,472 471,615 471,179 470,333 0.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.40% 7.43% 7.12% 12.30% 9.96% 9.77% 1.70% -
ROE 10.76% 10.97% 10.77% 14.61% 10.48% 7.88% 1.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 273.20 269.42 263.78 206.26 173.19 130.77 124.99 68.18%
EPS 20.36 20.12 18.88 25.26 17.49 13.06 2.40 314.33%
DPS 0.00 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 1.8916 1.8346 1.7524 1.729 1.6689 1.6581 1.4238 20.78%
Adjusted Per Share Value based on latest NOSH - 471,301
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 79.85 78.71 77.04 60.29 50.64 38.20 36.45 68.43%
EPS 5.95 5.88 5.51 7.38 5.11 3.81 0.70 314.87%
DPS 0.00 0.00 0.00 2.92 1.95 0.00 0.00 -
NAPS 0.5529 0.536 0.5118 0.5054 0.4879 0.4843 0.4151 20.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.37 1.34 1.25 1.65 1.60 1.63 2.00 -
P/RPS 0.50 0.50 0.47 0.80 0.92 1.25 1.60 -53.85%
P/EPS 6.73 6.66 6.62 6.53 9.15 12.48 83.33 -81.22%
EY 14.86 15.01 15.10 15.31 10.93 8.01 1.20 432.80%
DY 0.00 0.00 0.00 6.06 4.17 0.00 0.00 -
P/NAPS 0.72 0.73 0.71 0.95 0.96 0.98 1.40 -35.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 28/07/08 08/05/08 20/02/08 01/11/07 02/08/07 15/05/07 -
Price 0.80 1.45 1.45 1.51 1.84 1.54 1.86 -
P/RPS 0.29 0.54 0.55 0.73 1.06 1.18 1.49 -66.31%
P/EPS 3.93 7.21 7.68 5.98 10.52 11.79 77.50 -86.22%
EY 25.45 13.88 13.02 16.73 9.51 8.48 1.29 626.17%
DY 0.00 0.00 0.00 6.62 3.62 0.00 0.00 -
P/NAPS 0.42 0.79 0.83 0.87 1.10 0.93 1.31 -53.05%

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