[UNISEM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
08-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -25.31%
YoY- 687.99%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,233,381 1,288,020 1,269,632 1,242,724 972,483 816,789 616,138 58.50%
PBT 23,992 103,164 104,418 93,220 117,738 83,729 59,738 -45.41%
Tax -5,656 -7,813 -10,080 -4,728 1,875 -2,378 464 -
NP 18,336 95,350 94,338 88,492 119,613 81,350 60,202 -54.56%
-
NP to SH 19,837 95,988 94,816 88,948 119,094 82,501 61,536 -52.82%
-
Tax Rate 23.57% 7.57% 9.65% 5.07% -1.59% 2.84% -0.78% -
Total Cost 1,215,045 1,192,669 1,175,294 1,154,232 852,870 735,438 555,936 68.01%
-
Net Worth 835,792 891,802 864,559 825,595 815,176 787,079 781,262 4.57%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 11,779 - - - 47,147 31,441 - -
Div Payout % 59.38% - - - 39.59% 38.11% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 835,792 891,802 864,559 825,595 815,176 787,079 781,262 4.57%
NOSH 471,187 471,453 471,252 471,122 471,472 471,615 471,179 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.49% 7.40% 7.43% 7.12% 12.30% 9.96% 9.77% -
ROE 2.37% 10.76% 10.97% 10.77% 14.61% 10.48% 7.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 261.76 273.20 269.42 263.78 206.26 173.19 130.77 58.49%
EPS 4.21 20.36 20.12 18.88 25.26 17.49 13.06 -52.82%
DPS 2.50 0.00 0.00 0.00 10.00 6.67 0.00 -
NAPS 1.7738 1.8916 1.8346 1.7524 1.729 1.6689 1.6581 4.57%
Adjusted Per Share Value based on latest NOSH - 471,122
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.46 79.85 78.71 77.04 60.29 50.64 38.20 58.48%
EPS 1.23 5.95 5.88 5.51 7.38 5.11 3.81 -52.77%
DPS 0.73 0.00 0.00 0.00 2.92 1.95 0.00 -
NAPS 0.5181 0.5529 0.536 0.5118 0.5054 0.4879 0.4843 4.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 1.37 1.34 1.25 1.65 1.60 1.63 -
P/RPS 0.27 0.50 0.50 0.47 0.80 0.92 1.25 -63.83%
P/EPS 16.63 6.73 6.66 6.62 6.53 9.15 12.48 20.98%
EY 6.01 14.86 15.01 15.10 15.31 10.93 8.01 -17.35%
DY 3.57 0.00 0.00 0.00 6.06 4.17 0.00 -
P/NAPS 0.39 0.72 0.73 0.71 0.95 0.96 0.98 -45.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 19/11/08 28/07/08 08/05/08 20/02/08 01/11/07 02/08/07 -
Price 0.60 0.80 1.45 1.45 1.51 1.84 1.54 -
P/RPS 0.23 0.29 0.54 0.55 0.73 1.06 1.18 -66.21%
P/EPS 14.25 3.93 7.21 7.68 5.98 10.52 11.79 13.40%
EY 7.02 25.45 13.88 13.02 16.73 9.51 8.48 -11.78%
DY 4.17 0.00 0.00 0.00 6.62 3.62 0.00 -
P/NAPS 0.34 0.42 0.79 0.83 0.87 1.10 0.93 -48.71%

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