[UNISEM] QoQ Cumulative 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- 38.96%
YoY- 250.61%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 612,592 308,069 146,972 692,754 521,056 342,823 170,041 134.82%
PBT 62,797 29,869 7,410 92,932 72,018 49,785 28,741 68.30%
Tax -1,784 232 -4,909 -15,723 -16,757 -12,317 -6,884 -59.31%
NP 61,013 30,101 2,501 77,209 55,261 37,468 21,857 98.12%
-
NP to SH 61,876 30,768 2,822 78,267 56,325 38,328 22,210 97.86%
-
Tax Rate 2.84% -0.78% 66.25% 16.92% 23.27% 24.74% 23.95% -
Total Cost 551,579 277,968 144,471 615,545 465,795 305,355 148,184 139.98%
-
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 23,580 - - 44,700 22,351 - - -
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 7.86% 3.94% 0.42% 10.69% 8.50% 5.95% 3.39% -
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 129.89 65.38 31.25 154.98 116.56 76.74 38.05 126.54%
EPS 13.12 6.53 0.60 17.51 12.60 8.58 4.97 90.89%
DPS 5.00 0.00 0.00 10.00 5.00 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 37.98 19.10 9.11 42.95 32.30 21.25 10.54 134.85%
EPS 3.84 1.91 0.17 4.85 3.49 2.38 1.38 97.71%
DPS 1.46 0.00 0.00 2.77 1.39 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 1.23 2.49 6.40 1.06 1.25 2.06 4.39 -57.14%
P/EPS 12.20 24.96 333.33 9.42 11.59 18.41 33.60 -49.07%
EY 8.20 4.01 0.30 10.61 8.63 5.43 2.98 96.24%
DY 3.13 0.00 0.00 6.06 3.42 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 1.42 2.36 5.95 1.21 1.37 1.88 5.10 -57.32%
P/EPS 14.02 23.58 310.00 10.74 12.70 16.78 39.03 -49.43%
EY 7.13 4.24 0.32 9.31 7.88 5.96 2.56 97.83%
DY 2.72 0.00 0.00 5.32 3.13 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