[UNISEM] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
12-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 0.29%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 324,563 383,895 403,881 387,441 361,169 338,467 308,027 -0.05%
PBT 90,717 136,699 167,209 171,285 167,222 164,559 156,961 0.55%
Tax -6,956 -15,898 -20,393 -15,212 -11,600 -7,300 0 -100.00%
NP 83,761 120,801 146,816 156,073 155,622 157,259 156,961 0.63%
-
NP to SH 76,359 120,801 146,816 156,073 155,622 157,259 156,961 0.73%
-
Tax Rate 7.67% 11.63% 12.20% 8.88% 6.94% 4.44% 0.00% -
Total Cost 240,802 263,094 257,065 231,368 205,547 181,208 151,066 -0.47%
-
Net Worth 636,399 646,066 634,335 621,822 579,697 558,446 523,375 -0.19%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - 17,159 17,159 - - -
Div Payout % - - - 10.99% 11.03% - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 636,399 646,066 634,335 621,822 579,697 558,446 523,375 -0.19%
NOSH 143,075 142,979 142,977 142,993 143,011 143,008 142,998 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 25.81% 31.47% 36.35% 40.28% 43.09% 46.46% 50.96% -
ROE 12.00% 18.70% 23.14% 25.10% 26.85% 28.16% 29.99% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 226.85 268.50 282.48 270.95 252.55 236.68 215.41 -0.05%
EPS 53.37 84.49 102.68 109.15 108.82 109.97 109.76 0.73%
DPS 0.00 0.00 0.00 12.00 12.00 0.00 0.00 -
NAPS 4.448 4.5186 4.4366 4.3486 4.0535 3.905 3.66 -0.19%
Adjusted Per Share Value based on latest NOSH - 142,993
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 20.12 23.80 25.04 24.02 22.39 20.98 19.10 -0.05%
EPS 4.73 7.49 9.10 9.68 9.65 9.75 9.73 0.73%
DPS 0.00 0.00 0.00 1.06 1.06 0.00 0.00 -
NAPS 0.3945 0.4005 0.3932 0.3855 0.3594 0.3462 0.3245 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 3.80 3.60 4.00 7.20 13.50 19.75 0.00 -
P/RPS 1.68 1.34 1.42 2.66 5.35 8.34 0.00 -100.00%
P/EPS 7.12 4.26 3.90 6.60 12.41 17.96 0.00 -100.00%
EY 14.04 23.47 25.67 15.16 8.06 5.57 0.00 -100.00%
DY 0.00 0.00 0.00 1.67 0.89 0.00 0.00 -
P/NAPS 0.85 0.80 0.90 1.66 3.33 5.06 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 24/07/01 02/05/01 17/01/01 12/10/00 26/07/00 - - -
Price 3.67 3.83 4.10 6.35 13.12 0.00 0.00 -
P/RPS 1.62 1.43 1.45 2.34 5.20 0.00 0.00 -100.00%
P/EPS 6.88 4.53 3.99 5.82 12.06 0.00 0.00 -100.00%
EY 14.54 22.06 25.05 17.19 8.29 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 1.89 0.91 0.00 0.00 -
P/NAPS 0.83 0.85 0.92 1.46 3.24 0.00 0.00 -100.00%

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