[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2885.81%
YoY- -62.88%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 688,756 329,252 1,036,310 719,479 435,960 180,682 1,233,381 -32.25%
PBT 98,884 45,800 58,379 21,849 -3,667 -26,418 23,992 157.73%
Tax -9,541 -4,473 2,366 4,029 3,987 2,992 -5,656 41.84%
NP 89,343 41,327 60,745 25,878 320 -23,426 18,336 188.24%
-
NP to SH 89,676 41,626 61,821 26,723 895 -23,090 19,837 174.15%
-
Tax Rate 9.65% 9.77% -4.05% -18.44% - - 23.57% -
Total Cost 599,413 287,925 975,565 693,601 435,640 204,108 1,215,045 -37.64%
-
Net Worth 1,006,196 960,352 950,134 856,361 850,626 835,481 835,792 13.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 12,965 - - - 11,779 -
Div Payout % - - 20.97% - - - 59.38% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,006,196 960,352 950,134 856,361 850,626 835,481 835,792 13.20%
NOSH 518,658 518,381 518,632 471,305 471,052 471,224 471,187 6.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.97% 12.55% 5.86% 3.60% 0.07% -12.97% 1.49% -
ROE 8.91% 4.33% 6.51% 3.12% 0.11% -2.76% 2.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 132.80 63.52 199.82 152.66 92.55 38.34 261.76 -36.46%
EPS 17.29 8.03 11.92 5.67 0.19 -4.90 4.21 157.11%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.94 1.8526 1.832 1.817 1.8058 1.773 1.7738 6.17%
Adjusted Per Share Value based on latest NOSH - 471,313
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.70 20.41 64.24 44.60 27.03 11.20 76.46 -32.25%
EPS 5.56 2.58 3.83 1.66 0.06 -1.43 1.23 174.14%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.73 -
NAPS 0.6238 0.5954 0.589 0.5309 0.5273 0.5179 0.5181 13.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.90 2.68 1.64 1.57 1.29 0.56 0.70 -
P/RPS 2.18 4.22 0.82 1.03 1.39 1.46 0.27 304.00%
P/EPS 16.77 33.37 13.76 27.69 678.95 -11.43 16.63 0.56%
EY 5.96 3.00 7.27 3.61 0.15 -8.75 6.01 -0.55%
DY 0.00 0.00 1.52 0.00 0.00 0.00 3.57 -
P/NAPS 1.49 1.45 0.90 0.86 0.71 0.32 0.39 144.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 05/05/10 22/02/10 02/11/09 28/07/09 14/05/09 26/02/09 -
Price 2.29 3.25 2.20 1.53 1.66 1.10 0.60 -
P/RPS 1.72 5.12 1.10 1.00 1.79 2.87 0.23 283.82%
P/EPS 13.24 40.47 18.46 26.98 873.68 -22.45 14.25 -4.79%
EY 7.55 2.47 5.42 3.71 0.11 -4.45 7.02 4.98%
DY 0.00 0.00 1.14 0.00 0.00 0.00 4.17 -
P/NAPS 1.18 1.75 1.20 0.84 0.92 0.62 0.34 129.75%

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