[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 46.96%
YoY- 450.32%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 308,069 146,972 692,754 521,056 342,823 170,041 568,976 -33.64%
PBT 29,869 7,410 92,932 72,018 49,785 28,741 39,855 -17.53%
Tax 232 -4,909 -15,723 -16,757 -12,317 -6,884 -17,875 -
NP 30,101 2,501 77,209 55,261 37,468 21,857 21,980 23.39%
-
NP to SH 30,768 2,822 78,267 56,325 38,328 22,210 22,323 23.92%
-
Tax Rate -0.78% 66.25% 16.92% 23.27% 24.74% 23.95% 44.85% -
Total Cost 277,968 144,471 615,545 465,795 305,355 148,184 546,996 -36.39%
-
Net Worth 781,262 669,660 732,368 662,355 644,651 655,396 636,630 14.66%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 44,700 22,351 - - 35,788 -
Div Payout % - - 57.11% 39.68% - - 160.32% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 781,262 669,660 732,368 662,355 644,651 655,396 636,630 14.66%
NOSH 471,179 470,333 447,002 447,023 446,713 446,881 447,354 3.52%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.77% 1.70% 11.15% 10.61% 10.93% 12.85% 3.86% -
ROE 3.94% 0.42% 10.69% 8.50% 5.95% 3.39% 3.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.38 31.25 154.98 116.56 76.74 38.05 127.19 -35.90%
EPS 6.53 0.60 17.51 12.60 8.58 4.97 4.99 19.69%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 8.00 -
NAPS 1.6581 1.4238 1.6384 1.4817 1.4431 1.4666 1.4231 10.75%
Adjusted Per Share Value based on latest NOSH - 446,550
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.10 9.11 42.95 32.30 21.25 10.54 35.27 -33.63%
EPS 1.91 0.17 4.85 3.49 2.38 1.38 1.38 24.26%
DPS 0.00 0.00 2.77 1.39 0.00 0.00 2.22 -
NAPS 0.4843 0.4151 0.454 0.4106 0.3996 0.4063 0.3947 14.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.63 2.00 1.65 1.46 1.58 1.67 1.39 -
P/RPS 2.49 6.40 1.06 1.25 2.06 4.39 1.09 73.71%
P/EPS 24.96 333.33 9.42 11.59 18.41 33.60 27.86 -7.08%
EY 4.01 0.30 10.61 8.63 5.43 2.98 3.59 7.67%
DY 0.00 0.00 6.06 3.42 0.00 0.00 5.76 -
P/NAPS 0.98 1.40 1.01 0.99 1.09 1.14 0.98 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 15/05/07 27/02/07 06/11/06 03/08/06 10/05/06 06/03/06 -
Price 1.54 1.86 1.88 1.60 1.44 1.94 1.67 -
P/RPS 2.36 5.95 1.21 1.37 1.88 5.10 1.31 48.21%
P/EPS 23.58 310.00 10.74 12.70 16.78 39.03 33.47 -20.87%
EY 4.24 0.32 9.31 7.88 5.96 2.56 2.99 26.30%
DY 0.00 0.00 5.32 3.13 0.00 0.00 4.79 -
P/NAPS 0.93 1.31 1.15 1.08 1.00 1.32 1.17 -14.22%

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