[UNISEM] QoQ Cumulative 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- 92.47%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 966,015 634,816 310,681 972,483 612,592 308,069 146,972 249.68%
PBT 77,373 52,209 23,305 117,738 62,797 29,869 7,410 375.69%
Tax -5,860 -5,040 -1,182 1,875 -1,784 232 -4,909 12.49%
NP 71,513 47,169 22,123 119,613 61,013 30,101 2,501 829.38%
-
NP to SH 71,991 47,408 22,237 119,094 61,876 30,768 2,822 761.49%
-
Tax Rate 7.57% 9.65% 5.07% -1.59% 2.84% -0.78% 66.25% -
Total Cost 894,502 587,647 288,558 852,870 551,579 277,968 144,471 236.06%
-
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 23,580 - - -
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 8.07% 5.48% 2.69% 14.61% 7.86% 3.94% 0.42% -
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 204.90 134.71 65.94 206.26 129.89 65.38 31.25 249.11%
EPS 15.27 10.06 4.72 25.26 13.12 6.53 0.60 760.13%
DPS 0.00 0.00 0.00 10.00 5.00 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 59.89 39.35 19.26 60.29 37.98 19.10 9.11 249.73%
EPS 4.46 2.94 1.38 7.38 3.84 1.91 0.17 777.68%
DPS 0.00 0.00 0.00 2.92 1.46 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 0.67 0.99 1.90 0.80 1.23 2.49 6.40 -77.69%
P/EPS 8.97 13.32 26.48 6.53 12.20 24.96 333.33 -90.96%
EY 11.15 7.51 3.78 15.31 8.20 4.01 0.30 1006.39%
DY 0.00 0.00 0.00 6.06 3.13 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 0.39 1.08 2.20 0.73 1.42 2.36 5.95 -83.66%
P/EPS 5.24 14.41 30.72 5.98 14.02 23.58 310.00 -93.36%
EY 19.09 6.94 3.26 16.73 7.13 4.24 0.32 1415.43%
DY 0.00 0.00 0.00 6.62 2.72 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