[UNISEM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.65%
YoY- 533.28%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 658,000 669,685 692,754 688,910 665,263 624,709 568,976 10.20%
PBT 73,015 71,601 92,932 90,499 88,492 72,480 39,856 49.88%
Tax -3,174 -13,748 -15,723 -23,437 -25,477 -23,474 -17,876 -68.50%
NP 69,841 57,853 77,209 67,062 63,015 49,006 21,980 116.59%
-
NP to SH 70,705 58,878 78,266 68,413 64,149 49,663 22,324 116.12%
-
Tax Rate 4.35% 19.20% 16.92% 25.90% 28.79% 32.39% 44.85% -
Total Cost 588,159 611,832 615,545 621,848 602,248 575,703 546,996 4.96%
-
Net Worth 781,376 669,660 446,954 661,654 644,318 655,396 650,164 13.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 44,675 44,675 44,675 44,714 35,805 35,805 35,805 15.94%
Div Payout % 63.19% 75.88% 57.08% 65.36% 55.82% 72.10% 160.39% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 781,376 669,660 446,954 661,654 644,318 655,396 650,164 13.07%
NOSH 471,247 470,333 446,954 446,550 446,482 446,881 447,740 3.47%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.61% 8.64% 11.15% 9.73% 9.47% 7.84% 3.86% -
ROE 9.05% 8.79% 17.51% 10.34% 9.96% 7.58% 3.43% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 139.63 142.39 154.99 154.27 149.00 139.79 127.08 6.49%
EPS 15.00 12.52 17.51 15.32 14.37 11.11 4.99 108.70%
DPS 9.48 9.50 10.00 10.00 8.00 8.00 8.00 12.01%
NAPS 1.6581 1.4238 1.00 1.4817 1.4431 1.4666 1.4521 9.27%
Adjusted Per Share Value based on latest NOSH - 446,550
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.79 41.52 42.95 42.71 41.24 38.73 35.27 10.20%
EPS 4.38 3.65 4.85 4.24 3.98 3.08 1.38 116.42%
DPS 2.77 2.77 2.77 2.77 2.22 2.22 2.22 15.94%
NAPS 0.4844 0.4151 0.2771 0.4102 0.3994 0.4063 0.4031 13.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.63 2.00 1.65 1.46 1.58 1.67 1.39 -
P/RPS 1.17 1.40 1.06 0.95 1.06 1.19 1.09 4.84%
P/EPS 10.86 15.98 9.42 9.53 11.00 15.03 27.88 -46.75%
EY 9.20 6.26 10.61 10.49 9.09 6.65 3.59 87.59%
DY 5.82 4.75 6.06 6.85 5.06 4.79 5.76 0.69%
P/NAPS 0.98 1.40 1.65 0.99 1.09 1.14 0.96 1.38%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 15/05/07 27/02/07 06/11/06 03/08/06 10/05/06 06/03/06 -
Price 1.54 1.86 1.88 1.60 1.44 1.94 1.67 -
P/RPS 1.10 1.31 1.21 1.04 0.97 1.39 1.31 -11.02%
P/EPS 10.26 14.86 10.74 10.44 10.02 17.46 33.49 -54.65%
EY 9.74 6.73 9.31 9.58 9.98 5.73 2.99 120.22%
DY 6.16 5.11 5.32 6.25 5.56 4.12 4.79 18.31%
P/NAPS 0.93 1.31 1.88 1.08 1.00 1.32 1.15 -13.23%

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