[UNISEM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 79.74%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 692,754 568,976 493,900 281,604 222,604 187,907 403,880 9.40%
PBT 92,932 39,855 33,633 -4,008 -8,480 -1,050 167,205 -9.32%
Tax -15,723 -17,875 644 701 1,832 1,050 -20,393 -4.23%
NP 77,209 21,980 34,277 -3,307 -6,648 0 146,812 -10.15%
-
NP to SH 78,267 22,323 34,277 -3,307 -6,648 -10,046 146,812 -9.94%
-
Tax Rate 16.92% 44.85% -1.91% - - - 12.20% -
Total Cost 615,545 546,996 459,623 284,911 229,252 187,907 257,068 15.65%
-
Net Worth 732,368 636,630 548,432 564,222 580,444 609,705 634,424 2.42%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 44,700 35,788 19,124 14,316 14,324 - - -
Div Payout % 57.11% 160.32% 55.79% 0.00% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 732,368 636,630 548,432 564,222 580,444 609,705 634,424 2.42%
NOSH 447,002 447,354 147,111 143,160 143,241 142,901 142,997 20.90%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.15% 3.86% 6.94% -1.17% -2.99% 0.00% 36.35% -
ROE 10.69% 3.51% 6.25% -0.59% -1.15% -1.65% 23.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 154.98 127.19 335.73 196.71 155.40 131.49 282.44 -9.51%
EPS 17.51 4.99 23.30 -2.31 -4.64 -7.03 102.67 -25.52%
DPS 10.00 8.00 13.00 10.00 10.00 0.00 0.00 -
NAPS 1.6384 1.4231 3.728 3.9412 4.0522 4.2666 4.4366 -15.29%
Adjusted Per Share Value based on latest NOSH - 143,386
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 42.95 35.27 30.62 17.46 13.80 11.65 25.04 9.40%
EPS 4.85 1.38 2.12 -0.21 -0.41 -0.62 9.10 -9.95%
DPS 2.77 2.22 1.19 0.89 0.89 0.00 0.00 -
NAPS 0.454 0.3947 0.34 0.3498 0.3598 0.378 0.3933 2.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.65 1.39 3.50 5.55 3.33 4.75 4.00 -
P/RPS 1.06 1.09 1.04 2.82 2.14 3.61 1.42 -4.75%
P/EPS 9.42 27.86 15.02 -240.26 -71.75 -67.57 3.90 15.82%
EY 10.61 3.59 6.66 -0.42 -1.39 -1.48 25.67 -13.68%
DY 6.06 5.76 3.71 1.80 3.00 0.00 0.00 -
P/NAPS 1.01 0.98 0.94 1.41 0.82 1.11 0.90 1.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 06/03/06 17/02/05 27/02/04 25/02/03 20/02/02 17/01/01 -
Price 1.88 1.67 6.90 5.45 2.70 4.53 4.10 -
P/RPS 1.21 1.31 2.06 2.77 1.74 3.45 1.45 -2.96%
P/EPS 10.74 33.47 29.61 -235.93 -58.18 -64.44 3.99 17.93%
EY 9.31 2.99 3.38 -0.42 -1.72 -1.55 25.04 -15.19%
DY 5.32 4.79 1.88 1.83 3.70 0.00 0.00 -
P/NAPS 1.15 1.17 1.85 1.38 0.67 1.06 0.92 3.78%

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