[UNISEM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 343.1%
YoY- 211.66%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,376,279 1,289,106 1,184,880 1,036,310 986,845 1,034,525 1,103,382 15.85%
PBT 191,048 160,932 130,599 58,381 -31,532 -31,883 -25,731 -
Tax -14,896 -11,162 -5,099 2,366 4,233 3,371 -1,482 365.09%
NP 176,152 149,770 125,500 60,747 -27,299 -28,512 -27,213 -
-
NP to SH 176,311 150,604 126,539 61,823 -25,431 -26,676 -25,490 -
-
Tax Rate 7.80% 6.94% 3.90% -4.05% - - - -
Total Cost 1,200,127 1,139,336 1,059,380 975,563 1,014,144 1,063,037 1,130,595 4.05%
-
Net Worth 1,041,290 1,005,577 960,352 949,825 856,377 850,925 835,481 15.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,163 12,961 12,961 12,961 11,788 11,788 11,788 7.62%
Div Payout % 7.47% 8.61% 10.24% 20.97% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,041,290 1,005,577 960,352 949,825 856,377 850,925 835,481 15.79%
NOSH 674,541 518,338 518,381 518,463 471,313 471,218 471,224 26.98%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.80% 11.62% 10.59% 5.86% -2.77% -2.76% -2.47% -
ROE 16.93% 14.98% 13.18% 6.51% -2.97% -3.13% -3.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 204.03 248.70 228.57 199.88 209.38 219.54 234.15 -8.76%
EPS 26.14 29.06 24.41 11.92 -5.40 -5.66 -5.41 -
DPS 1.95 2.50 2.50 2.50 2.50 2.50 2.50 -15.25%
NAPS 1.5437 1.94 1.8526 1.832 1.817 1.8058 1.773 -8.81%
Adjusted Per Share Value based on latest NOSH - 518,463
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 85.32 79.92 73.45 64.24 61.18 64.13 68.40 15.86%
EPS 10.93 9.34 7.84 3.83 -1.58 -1.65 -1.58 -
DPS 0.82 0.80 0.80 0.80 0.73 0.73 0.73 8.05%
NAPS 0.6455 0.6234 0.5954 0.5888 0.5309 0.5275 0.5179 15.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.98 2.90 2.68 1.64 1.57 1.29 0.56 -
P/RPS 0.97 1.17 1.17 0.82 0.75 0.59 0.24 153.51%
P/EPS 7.58 9.98 10.98 13.75 -29.10 -22.79 -10.35 -
EY 13.20 10.02 9.11 7.27 -3.44 -4.39 -9.66 -
DY 0.99 0.86 0.93 1.52 1.59 1.94 4.46 -63.30%
P/NAPS 1.28 1.49 1.45 0.90 0.86 0.71 0.32 151.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/11/10 30/07/10 05/05/10 22/02/10 02/11/09 28/07/09 14/05/09 -
Price 1.83 2.29 3.25 2.20 1.53 1.66 1.10 -
P/RPS 0.90 0.92 1.42 1.10 0.73 0.76 0.47 54.14%
P/EPS 7.00 7.88 13.31 18.45 -28.36 -29.32 -20.34 -
EY 14.28 12.69 7.51 5.42 -3.53 -3.41 -4.92 -
DY 1.07 1.09 0.77 1.14 1.63 1.51 2.27 -39.40%
P/NAPS 1.19 1.18 1.75 1.20 0.84 0.92 0.62 54.38%

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