[UNISEM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -11.96%
YoY- 2028.35%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 178,233 172,782 170,041 167,854 154,586 132,228 114,308 34.42%
PBT 22,233 21,044 28,741 18,481 20,226 5,032 -3,883 -
Tax -4,440 -5,433 -6,884 -6,680 -6,480 -3,430 -1,286 128.26%
NP 17,793 15,611 21,857 11,801 13,746 1,602 -5,169 -
-
NP to SH 17,996 16,118 22,210 12,089 13,732 1,632 -5,129 -
-
Tax Rate 19.97% 25.82% 23.95% 36.15% 32.04% 68.16% - -
Total Cost 160,440 157,171 148,184 156,053 140,840 130,626 119,477 21.69%
-
Net Worth 661,654 644,318 655,396 650,164 529,106 520,471 532,345 15.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 22,327 - - 22,387 13,418 - - -
Div Payout % 124.07% - - 185.19% 97.72% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 661,654 644,318 655,396 650,164 529,106 520,471 532,345 15.58%
NOSH 446,550 446,482 446,881 447,740 447,296 453,333 446,000 0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.98% 9.04% 12.85% 7.03% 8.89% 1.21% -4.52% -
ROE 2.72% 2.50% 3.39% 1.86% 2.60% 0.31% -0.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.91 38.70 38.05 37.49 34.56 29.17 25.63 34.30%
EPS 4.03 3.61 4.97 2.70 3.07 0.36 -1.15 -
DPS 5.00 0.00 0.00 5.00 3.00 0.00 0.00 -
NAPS 1.4817 1.4431 1.4666 1.4521 1.1829 1.1481 1.1936 15.48%
Adjusted Per Share Value based on latest NOSH - 447,740
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.05 10.71 10.54 10.41 9.58 8.20 7.09 34.38%
EPS 1.12 1.00 1.38 0.75 0.85 0.10 -0.32 -
DPS 1.38 0.00 0.00 1.39 0.83 0.00 0.00 -
NAPS 0.4102 0.3994 0.4063 0.4031 0.328 0.3227 0.33 15.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.46 1.58 1.67 1.39 1.28 1.80 1.75 -
P/RPS 3.66 4.08 4.39 3.71 3.70 6.17 6.83 -34.00%
P/EPS 36.23 43.77 33.60 51.48 41.69 500.00 -152.17 -
EY 2.76 2.28 2.98 1.94 2.40 0.20 -0.66 -
DY 3.42 0.00 0.00 3.60 2.34 0.00 0.00 -
P/NAPS 0.99 1.09 1.14 0.96 1.08 1.57 1.47 -23.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 06/11/06 03/08/06 10/05/06 06/03/06 19/10/05 25/07/05 28/04/05 -
Price 1.60 1.44 1.94 1.67 1.39 1.78 1.78 -
P/RPS 4.01 3.72 5.10 4.45 4.02 6.10 6.95 -30.67%
P/EPS 39.70 39.89 39.03 61.85 45.28 494.44 -154.78 -
EY 2.52 2.51 2.56 1.62 2.21 0.20 -0.65 -
DY 3.13 0.00 0.00 2.99 2.16 0.00 0.00 -
P/NAPS 1.08 1.00 1.32 1.15 1.18 1.55 1.49 -19.29%

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