[UNISEM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -228.5%
YoY- -118.4%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,036,310 986,845 1,034,525 1,103,382 1,233,381 1,325,906 1,299,231 -13.95%
PBT 58,381 -31,532 -31,883 -25,731 23,992 132,313 140,078 -44.11%
Tax 2,366 4,233 3,371 -1,482 -5,656 -2,201 -3,397 -
NP 60,747 -27,299 -28,512 -27,213 18,336 130,112 136,681 -41.67%
-
NP to SH 61,823 -25,431 -26,676 -25,490 19,837 129,207 135,734 -40.71%
-
Tax Rate -4.05% - - - 23.57% 1.66% 2.43% -
Total Cost 975,563 1,014,144 1,063,037 1,130,595 1,215,045 1,195,794 1,162,550 -11.00%
-
Net Worth 949,825 856,377 850,925 835,481 836,444 892,537 864,769 6.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,961 11,788 11,788 11,788 11,788 23,565 47,133 -57.61%
Div Payout % 20.97% 0.00% 0.00% 0.00% 59.43% 18.24% 34.72% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 949,825 856,377 850,925 835,481 836,444 892,537 864,769 6.43%
NOSH 518,463 471,313 471,218 471,224 471,555 471,842 471,367 6.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.86% -2.77% -2.76% -2.47% 1.49% 9.81% 10.52% -
ROE 6.51% -2.97% -3.13% -3.05% 2.37% 14.48% 15.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 199.88 209.38 219.54 234.15 261.56 281.01 275.63 -19.23%
EPS 11.92 -5.40 -5.66 -5.41 4.21 27.38 28.80 -44.37%
DPS 2.50 2.50 2.50 2.50 2.50 5.00 10.00 -60.21%
NAPS 1.832 1.817 1.8058 1.773 1.7738 1.8916 1.8346 -0.09%
Adjusted Per Share Value based on latest NOSH - 471,224
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.24 61.18 64.13 68.40 76.46 82.20 80.54 -13.95%
EPS 3.83 -1.58 -1.65 -1.58 1.23 8.01 8.41 -40.72%
DPS 0.80 0.73 0.73 0.73 0.73 1.46 2.92 -57.71%
NAPS 0.5888 0.5309 0.5275 0.5179 0.5185 0.5533 0.5361 6.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.64 1.57 1.29 0.56 0.70 1.37 1.34 -
P/RPS 0.82 0.75 0.59 0.24 0.27 0.49 0.49 40.82%
P/EPS 13.75 -29.10 -22.79 -10.35 16.64 5.00 4.65 105.60%
EY 7.27 -3.44 -4.39 -9.66 6.01 19.99 21.49 -51.35%
DY 1.52 1.59 1.94 4.46 3.57 3.65 7.46 -65.27%
P/NAPS 0.90 0.86 0.71 0.32 0.39 0.72 0.73 14.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 02/11/09 28/07/09 14/05/09 26/02/09 19/11/08 28/07/08 -
Price 2.20 1.53 1.66 1.10 0.60 0.80 1.45 -
P/RPS 1.10 0.73 0.76 0.47 0.23 0.28 0.53 62.49%
P/EPS 18.45 -28.36 -29.32 -20.34 14.26 2.92 5.04 136.96%
EY 5.42 -3.53 -3.41 -4.92 7.01 34.23 19.86 -57.82%
DY 1.14 1.63 1.51 2.27 4.17 6.25 6.90 -69.79%
P/NAPS 1.20 0.84 0.92 0.62 0.34 0.42 0.79 32.03%

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