[UNISEM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 29.17%
YoY- 946.48%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 669,685 692,754 688,910 665,263 624,709 568,976 521,832 18.11%
PBT 71,601 92,932 90,499 88,492 72,480 39,856 19,518 138.04%
Tax -13,748 -15,723 -23,437 -25,477 -23,474 -17,876 -8,771 34.97%
NP 57,853 77,209 67,062 63,015 49,006 21,980 10,747 207.47%
-
NP to SH 58,878 78,266 68,413 64,149 49,663 22,324 10,803 210.01%
-
Tax Rate 19.20% 16.92% 25.90% 28.79% 32.39% 44.85% 44.94% -
Total Cost 611,832 615,545 621,848 602,248 575,703 546,996 511,085 12.75%
-
Net Worth 669,660 446,954 661,654 644,318 655,396 650,164 529,106 17.02%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 44,675 44,675 44,714 35,805 35,805 35,805 20,700 67.08%
Div Payout % 75.88% 57.08% 65.36% 55.82% 72.10% 160.39% 191.62% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 669,660 446,954 661,654 644,318 655,396 650,164 529,106 17.02%
NOSH 470,333 446,954 446,550 446,482 446,881 447,740 447,296 3.40%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.64% 11.15% 9.73% 9.47% 7.84% 3.86% 2.06% -
ROE 8.79% 17.51% 10.34% 9.96% 7.58% 3.43% 2.04% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 142.39 154.99 154.27 149.00 139.79 127.08 116.66 14.22%
EPS 12.52 17.51 15.32 14.37 11.11 4.99 2.42 199.42%
DPS 9.50 10.00 10.00 8.00 8.00 8.00 4.63 61.54%
NAPS 1.4238 1.00 1.4817 1.4431 1.4666 1.4521 1.1829 13.16%
Adjusted Per Share Value based on latest NOSH - 446,482
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.52 42.95 42.71 41.24 38.73 35.27 32.35 18.11%
EPS 3.65 4.85 4.24 3.98 3.08 1.38 0.67 209.92%
DPS 2.77 2.77 2.77 2.22 2.22 2.22 1.28 67.38%
NAPS 0.4151 0.2771 0.4102 0.3994 0.4063 0.4031 0.328 17.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.00 1.65 1.46 1.58 1.67 1.39 1.28 -
P/RPS 1.40 1.06 0.95 1.06 1.19 1.09 1.10 17.45%
P/EPS 15.98 9.42 9.53 11.00 15.03 27.88 53.00 -55.06%
EY 6.26 10.61 10.49 9.09 6.65 3.59 1.89 122.36%
DY 4.75 6.06 6.85 5.06 4.79 5.76 3.62 19.87%
P/NAPS 1.40 1.65 0.99 1.09 1.14 0.96 1.08 18.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 27/02/07 06/11/06 03/08/06 10/05/06 06/03/06 19/10/05 -
Price 1.86 1.88 1.60 1.44 1.94 1.67 1.39 -
P/RPS 1.31 1.21 1.04 0.97 1.39 1.31 1.19 6.62%
P/EPS 14.86 10.74 10.44 10.02 17.46 33.49 57.55 -59.48%
EY 6.73 9.31 9.58 9.98 5.73 2.99 1.74 146.60%
DY 5.11 5.32 6.25 5.56 4.12 4.79 3.33 33.07%
P/NAPS 1.31 1.88 1.08 1.00 1.32 1.15 1.18 7.22%

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