[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -96.39%
YoY- -87.29%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 972,483 612,592 308,069 146,972 692,754 521,056 342,823 100.00%
PBT 117,738 62,797 29,869 7,410 92,932 72,018 49,785 77.22%
Tax 1,875 -1,784 232 -4,909 -15,723 -16,757 -12,317 -
NP 119,613 61,013 30,101 2,501 77,209 55,261 37,468 116.35%
-
NP to SH 119,094 61,876 30,768 2,822 78,267 56,325 38,328 112.49%
-
Tax Rate -1.59% 2.84% -0.78% 66.25% 16.92% 23.27% 24.74% -
Total Cost 852,870 551,579 277,968 144,471 615,545 465,795 305,355 97.95%
-
Net Worth 815,176 787,079 781,262 669,660 732,368 662,355 644,651 16.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 47,147 23,580 - - 44,700 22,351 - -
Div Payout % 39.59% 38.11% - - 57.11% 39.68% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 815,176 787,079 781,262 669,660 732,368 662,355 644,651 16.88%
NOSH 471,472 471,615 471,179 470,333 447,002 447,023 446,713 3.65%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.30% 9.96% 9.77% 1.70% 11.15% 10.61% 10.93% -
ROE 14.61% 7.86% 3.94% 0.42% 10.69% 8.50% 5.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 206.26 129.89 65.38 31.25 154.98 116.56 76.74 92.96%
EPS 25.26 13.12 6.53 0.60 17.51 12.60 8.58 105.01%
DPS 10.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 1.729 1.6689 1.6581 1.4238 1.6384 1.4817 1.4431 12.76%
Adjusted Per Share Value based on latest NOSH - 470,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.29 37.98 19.10 9.11 42.95 32.30 21.25 100.03%
EPS 7.38 3.84 1.91 0.17 4.85 3.49 2.38 112.20%
DPS 2.92 1.46 0.00 0.00 2.77 1.39 0.00 -
NAPS 0.5054 0.4879 0.4843 0.4151 0.454 0.4106 0.3996 16.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.65 1.60 1.63 2.00 1.65 1.46 1.58 -
P/RPS 0.80 1.23 2.49 6.40 1.06 1.25 2.06 -46.67%
P/EPS 6.53 12.20 24.96 333.33 9.42 11.59 18.41 -49.79%
EY 15.31 8.20 4.01 0.30 10.61 8.63 5.43 99.20%
DY 6.06 3.13 0.00 0.00 6.06 3.42 0.00 -
P/NAPS 0.95 0.96 0.98 1.40 1.01 0.99 1.09 -8.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 01/11/07 02/08/07 15/05/07 27/02/07 06/11/06 03/08/06 -
Price 1.51 1.84 1.54 1.86 1.88 1.60 1.44 -
P/RPS 0.73 1.42 2.36 5.95 1.21 1.37 1.88 -46.68%
P/EPS 5.98 14.02 23.58 310.00 10.74 12.70 16.78 -49.63%
EY 16.73 7.13 4.24 0.32 9.31 7.88 5.96 98.61%
DY 6.62 2.72 0.00 0.00 5.32 3.13 0.00 -
P/NAPS 0.87 1.10 0.93 1.31 1.15 1.08 1.00 -8.84%

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