[UNISEM] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.02%
YoY- 664.57%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,357,801 1,395,078 1,376,279 1,289,106 1,184,880 1,036,310 986,845 23.73%
PBT 152,977 193,289 191,048 160,932 130,599 58,381 -31,532 -
Tax -5,908 -10,331 -14,896 -11,162 -5,099 2,366 4,233 -
NP 147,069 182,958 176,152 149,770 125,500 60,747 -27,299 -
-
NP to SH 145,401 181,941 176,311 150,604 126,539 61,823 -25,431 -
-
Tax Rate 3.86% 5.34% 7.80% 6.94% 3.90% -4.05% - -
Total Cost 1,210,732 1,212,120 1,200,127 1,139,336 1,059,380 975,563 1,014,144 12.55%
-
Net Worth 1,067,585 1,060,193 1,041,290 1,005,577 960,352 949,825 856,377 15.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 33,919 33,919 13,163 12,961 12,961 12,961 11,788 102.43%
Div Payout % 23.33% 18.64% 7.47% 8.61% 10.24% 20.97% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,067,585 1,060,193 1,041,290 1,005,577 960,352 949,825 856,377 15.84%
NOSH 678,133 674,337 674,541 518,338 518,381 518,463 471,313 27.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.83% 13.11% 12.80% 11.62% 10.59% 5.86% -2.77% -
ROE 13.62% 17.16% 16.93% 14.98% 13.18% 6.51% -2.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 200.23 206.88 204.03 248.70 228.57 199.88 209.38 -2.93%
EPS 21.44 26.98 26.14 29.06 24.41 11.92 -5.40 -
DPS 5.00 5.03 1.95 2.50 2.50 2.50 2.50 58.80%
NAPS 1.5743 1.5722 1.5437 1.94 1.8526 1.832 1.817 -9.12%
Adjusted Per Share Value based on latest NOSH - 518,338
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 84.17 86.49 85.32 79.92 73.45 64.24 61.18 23.72%
EPS 9.01 11.28 10.93 9.34 7.84 3.83 -1.58 -
DPS 2.10 2.10 0.82 0.80 0.80 0.80 0.73 102.40%
NAPS 0.6618 0.6572 0.6455 0.6234 0.5954 0.5888 0.5309 15.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.91 2.30 1.98 2.90 2.68 1.64 1.57 -
P/RPS 0.95 1.11 0.97 1.17 1.17 0.82 0.75 17.08%
P/EPS 8.91 8.52 7.58 9.98 10.98 13.75 -29.10 -
EY 11.23 11.73 13.20 10.02 9.11 7.27 -3.44 -
DY 2.62 2.19 0.99 0.86 0.93 1.52 1.59 39.55%
P/NAPS 1.21 1.46 1.28 1.49 1.45 0.90 0.86 25.58%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 24/02/11 02/11/10 30/07/10 05/05/10 22/02/10 02/11/09 -
Price 1.97 1.80 1.83 2.29 3.25 2.20 1.53 -
P/RPS 0.98 0.87 0.90 0.92 1.42 1.10 0.73 21.71%
P/EPS 9.19 6.67 7.00 7.88 13.31 18.45 -28.36 -
EY 10.88 14.99 14.28 12.69 7.51 5.42 -3.53 -
DY 2.54 2.79 1.07 1.09 0.77 1.14 1.63 34.44%
P/NAPS 1.25 1.14 1.19 1.18 1.75 1.20 0.84 30.37%

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