[UNISEM] QoQ 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- 21.93%
YoY- 81.5%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 304,524 161,097 146,972 171,698 178,233 172,782 170,041 47.42%
PBT 32,930 22,458 7,410 20,914 22,233 21,044 28,741 9.48%
Tax -2,016 5,141 -4,909 1,034 -4,440 -5,433 -6,884 -55.86%
NP 30,914 27,599 2,501 21,948 17,793 15,611 21,857 25.97%
-
NP to SH 31,110 27,945 2,822 21,942 17,996 16,118 22,210 25.16%
-
Tax Rate 6.12% -22.89% 66.25% -4.94% 19.97% 25.82% 23.95% -
Total Cost 273,610 133,498 144,471 149,750 160,440 157,171 148,184 50.44%
-
Net Worth 786,658 781,376 669,660 446,954 661,654 644,318 655,396 12.92%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 23,568 - - 22,347 22,327 - - -
Div Payout % 75.76% - - 101.85% 124.07% - - -
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 786,658 781,376 669,660 446,954 661,654 644,318 655,396 12.92%
NOSH 471,363 471,247 470,333 446,954 446,550 446,482 446,881 3.61%
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 10.15% 17.13% 1.70% 12.78% 9.98% 9.04% 12.85% -
ROE 3.95% 3.58% 0.42% 4.91% 2.72% 2.50% 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 64.60 34.19 31.25 38.42 39.91 38.70 38.05 42.26%
EPS 6.60 5.93 0.60 4.91 4.03 3.61 4.97 20.79%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.6689 1.6581 1.4238 1.00 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 18.88 9.99 9.11 10.64 11.05 10.71 10.54 47.44%
EPS 1.93 1.73 0.17 1.36 1.12 1.00 1.38 25.03%
DPS 1.46 0.00 0.00 1.39 1.38 0.00 0.00 -
NAPS 0.4877 0.4844 0.4151 0.2771 0.4102 0.3994 0.4063 12.93%
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 2.48 4.77 6.40 4.30 3.66 4.08 4.39 -31.63%
P/EPS 24.24 27.49 333.33 33.61 36.23 43.77 33.60 -19.54%
EY 4.13 3.64 0.30 2.98 2.76 2.28 2.98 24.28%
DY 3.13 0.00 0.00 3.03 3.42 0.00 0.00 -
P/NAPS 0.96 0.98 1.40 1.65 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 2.85 4.50 5.95 4.89 4.01 3.72 5.10 -32.13%
P/EPS 27.88 25.97 310.00 38.30 39.70 39.89 39.03 -20.07%
EY 3.59 3.85 0.32 2.61 2.52 2.51 2.56 25.26%
DY 2.72 0.00 0.00 2.66 3.13 0.00 0.00 -
P/NAPS 1.10 0.93 1.31 1.88 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