[UNISEM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.08%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,325,906 1,299,231 1,136,193 972,484 784,291 658,000 669,685 57.47%
PBT 132,313 140,078 133,633 117,738 83,712 73,015 71,601 50.41%
Tax -2,201 -3,397 5,602 1,875 -750 -3,174 -13,748 -70.41%
NP 130,112 136,681 139,235 119,613 82,962 69,841 57,853 71.40%
-
NP to SH 129,207 135,734 138,508 119,093 83,819 70,705 58,878 68.62%
-
Tax Rate 1.66% 2.43% -4.19% -1.59% 0.90% 4.35% 19.20% -
Total Cost 1,195,794 1,162,550 996,958 852,871 701,329 588,159 611,832 56.12%
-
Net Worth 892,537 864,769 825,595 814,880 786,658 781,376 669,660 21.04%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 23,565 47,133 47,133 47,133 45,915 44,675 44,675 -34.64%
Div Payout % 18.24% 34.72% 34.03% 39.58% 54.78% 63.19% 75.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 892,537 864,769 825,595 814,880 786,658 781,376 669,660 21.04%
NOSH 471,842 471,367 471,122 471,301 471,363 471,247 470,333 0.21%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.81% 10.52% 12.25% 12.30% 10.58% 10.61% 8.64% -
ROE 14.48% 15.70% 16.78% 14.61% 10.66% 9.05% 8.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 281.01 275.63 241.17 206.34 166.39 139.63 142.39 57.14%
EPS 27.38 28.80 29.40 25.27 17.78 15.00 12.52 68.24%
DPS 5.00 10.00 10.00 10.00 9.74 9.48 9.50 -34.73%
NAPS 1.8916 1.8346 1.7524 1.729 1.6689 1.6581 1.4238 20.78%
Adjusted Per Share Value based on latest NOSH - 471,301
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.20 80.54 70.44 60.29 48.62 40.79 41.52 57.47%
EPS 8.01 8.41 8.59 7.38 5.20 4.38 3.65 68.63%
DPS 1.46 2.92 2.92 2.92 2.85 2.77 2.77 -34.67%
NAPS 0.5533 0.5361 0.5118 0.5052 0.4877 0.4844 0.4151 21.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.37 1.34 1.25 1.65 1.60 1.63 2.00 -
P/RPS 0.49 0.49 0.52 0.80 0.96 1.17 1.40 -50.24%
P/EPS 5.00 4.65 4.25 6.53 9.00 10.86 15.98 -53.81%
EY 19.99 21.49 23.52 15.31 11.11 9.20 6.26 116.39%
DY 3.65 7.46 8.00 6.06 6.09 5.82 4.75 -16.06%
P/NAPS 0.72 0.73 0.71 0.95 0.96 0.98 1.40 -35.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 28/07/08 08/05/08 20/02/08 01/11/07 02/08/07 15/05/07 -
Price 0.80 1.45 1.45 1.51 1.84 1.54 1.86 -
P/RPS 0.28 0.53 0.60 0.73 1.11 1.10 1.31 -64.15%
P/EPS 2.92 5.04 4.93 5.98 10.35 10.26 14.86 -66.10%
EY 34.23 19.86 20.28 16.73 9.66 9.74 6.73 194.87%
DY 6.25 6.90 6.90 6.62 5.29 6.16 5.11 14.32%
P/NAPS 0.42 0.79 0.83 0.87 1.10 0.93 1.31 -53.05%

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