[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 36.74%
YoY- 375.32%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 612,592 521,056 401,122 373,629 186,540 164,962 142,087 27.56%
PBT 62,797 72,018 21,375 35,490 -13,243 -2,232 -1,185 -
Tax -1,784 -16,757 -11,196 -1,782 1,000 -4,020 1,185 -
NP 61,013 55,261 10,179 33,708 -12,243 -6,252 0 -
-
NP to SH 61,876 56,325 10,235 33,708 -12,243 -6,252 -8,450 -
-
Tax Rate 2.84% 23.27% 52.38% 5.02% - - - -
Total Cost 551,579 465,795 390,943 339,921 198,783 171,214 142,087 25.35%
-
Net Worth 787,079 662,355 528,689 567,059 573,758 605,256 625,900 3.89%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 23,580 22,351 13,408 11,719 - - - -
Div Payout % 38.11% 39.68% 131.00% 34.77% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 787,079 662,355 528,689 567,059 573,758 605,256 625,900 3.89%
NOSH 471,615 447,023 446,943 146,492 143,360 143,066 142,978 21.99%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.96% 10.61% 2.54% 9.02% -6.56% -3.79% 0.00% -
ROE 7.86% 8.50% 1.94% 5.94% -2.13% -1.03% -1.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 129.89 116.56 89.75 255.05 130.12 115.30 99.38 4.56%
EPS 13.12 12.60 2.29 23.01 -8.54 -4.37 -5.91 -
DPS 5.00 5.00 3.00 8.00 0.00 0.00 0.00 -
NAPS 1.6689 1.4817 1.1829 3.8709 4.0022 4.2306 4.3776 -14.84%
Adjusted Per Share Value based on latest NOSH - 146,585
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 37.98 32.30 24.87 23.16 11.56 10.23 8.81 27.56%
EPS 3.84 3.49 0.63 2.09 -0.76 -0.39 -0.52 -
DPS 1.46 1.39 0.83 0.73 0.00 0.00 0.00 -
NAPS 0.4879 0.4106 0.3278 0.3515 0.3557 0.3752 0.388 3.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.60 1.46 1.28 3.38 3.97 3.83 3.42 -
P/RPS 1.23 1.25 1.43 1.33 3.05 3.32 3.44 -15.74%
P/EPS 12.20 11.59 55.90 14.69 -46.49 -87.64 -57.87 -
EY 8.20 8.63 1.79 6.81 -2.15 -1.14 -1.73 -
DY 3.13 3.42 2.34 2.37 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 1.08 0.87 0.99 0.91 0.78 3.51%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 01/11/07 06/11/06 19/10/05 29/10/04 16/10/03 17/10/02 24/10/01 -
Price 1.84 1.60 1.39 3.35 4.20 3.47 3.50 -
P/RPS 1.42 1.37 1.55 1.31 3.23 3.01 3.52 -14.03%
P/EPS 14.02 12.70 60.70 14.56 -49.18 -79.41 -59.22 -
EY 7.13 7.88 1.65 6.87 -2.03 -1.26 -1.69 -
DY 2.72 3.13 2.16 2.39 0.00 0.00 0.00 -
P/NAPS 1.10 1.08 1.18 0.87 1.05 0.82 0.80 5.44%

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