[UNISEM] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -17.72%
YoY- -23.18%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 187,906 250,848 324,563 383,895 403,881 387,441 361,169 -35.23%
PBT -1,055 38,034 90,717 136,699 167,209 171,285 167,222 -
Tax -1,594 -5,044 -6,956 -15,898 -20,393 -15,212 -11,600 -73.27%
NP -2,649 32,990 83,761 120,801 146,816 156,073 155,622 -
-
NP to SH -10,051 25,588 76,359 120,801 146,816 156,073 155,622 -
-
Tax Rate - 13.26% 7.67% 11.63% 12.20% 8.88% 6.94% -
Total Cost 190,555 217,858 240,802 263,094 257,065 231,368 205,547 -4.91%
-
Net Worth 597,704 625,593 636,399 646,066 634,335 621,822 579,697 2.05%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - 17,159 17,159 -
Div Payout % - - - - - 10.99% 11.03% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 597,704 625,593 636,399 646,066 634,335 621,822 579,697 2.05%
NOSH 140,089 142,907 143,075 142,979 142,977 142,993 143,011 -1.36%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -1.41% 13.15% 25.81% 31.47% 36.35% 40.28% 43.09% -
ROE -1.68% 4.09% 12.00% 18.70% 23.14% 25.10% 26.85% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 134.13 175.53 226.85 268.50 282.48 270.95 252.55 -34.34%
EPS -7.17 17.91 53.37 84.49 102.68 109.15 108.82 -
DPS 0.00 0.00 0.00 0.00 0.00 12.00 12.00 -
NAPS 4.2666 4.3776 4.448 4.5186 4.4366 4.3486 4.0535 3.46%
Adjusted Per Share Value based on latest NOSH - 142,979
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 11.65 15.55 20.12 23.80 25.04 24.02 22.39 -35.23%
EPS -0.62 1.59 4.73 7.49 9.10 9.68 9.65 -
DPS 0.00 0.00 0.00 0.00 0.00 1.06 1.06 -
NAPS 0.3705 0.3878 0.3945 0.4005 0.3932 0.3855 0.3594 2.04%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 4.75 3.42 3.80 3.60 4.00 7.20 13.50 -
P/RPS 3.54 1.95 1.68 1.34 1.42 2.66 5.35 -24.00%
P/EPS -66.20 19.10 7.12 4.26 3.90 6.60 12.41 -
EY -1.51 5.24 14.04 23.47 25.67 15.16 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.89 -
P/NAPS 1.11 0.78 0.85 0.80 0.90 1.66 3.33 -51.82%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 24/10/01 24/07/01 02/05/01 17/01/01 12/10/00 26/07/00 -
Price 4.53 3.50 3.67 3.83 4.10 6.35 13.12 -
P/RPS 3.38 1.99 1.62 1.43 1.45 2.34 5.20 -24.90%
P/EPS -63.14 19.55 6.88 4.53 3.99 5.82 12.06 -
EY -1.58 5.12 14.54 22.06 25.05 17.19 8.29 -
DY 0.00 0.00 0.00 0.00 0.00 1.89 0.91 -
P/NAPS 1.06 0.80 0.83 0.85 0.92 1.46 3.24 -52.42%

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