[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2885.81%
YoY- -62.88%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 822,508 887,683 1,059,448 719,479 966,015 612,592 521,056 7.89%
PBT -15,396 19,514 154,516 21,849 77,373 62,797 72,018 -
Tax 2,278 2,715 -13,233 4,029 -5,860 -1,784 -16,757 -
NP -13,118 22,229 141,283 25,878 71,513 61,013 55,261 -
-
NP to SH -12,805 22,382 141,211 26,723 71,991 61,876 56,325 -
-
Tax Rate - -13.91% 8.56% -18.44% 7.57% 2.84% 23.27% -
Total Cost 835,626 865,454 918,165 693,601 894,502 551,579 465,795 10.22%
-
Net Worth 1,042,933 1,088,358 1,040,512 856,361 891,802 787,079 662,355 7.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 202 - - 23,580 22,351 -
Div Payout % - - 0.14% - - 38.11% 39.68% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,042,933 1,088,358 1,040,512 856,361 891,802 787,079 662,355 7.85%
NOSH 673,947 674,156 674,038 471,305 471,453 471,615 447,023 7.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.59% 2.50% 13.34% 3.60% 7.40% 9.96% 10.61% -
ROE -1.23% 2.06% 13.57% 3.12% 8.07% 7.86% 8.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 122.04 131.67 157.18 152.66 204.90 129.89 116.56 0.76%
EPS -1.90 3.32 20.95 5.67 15.27 13.12 12.60 -
DPS 0.00 0.00 0.03 0.00 0.00 5.00 5.00 -
NAPS 1.5475 1.6144 1.5437 1.817 1.8916 1.6689 1.4817 0.72%
Adjusted Per Share Value based on latest NOSH - 471,313
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 50.99 55.03 65.68 44.60 59.89 37.98 32.30 7.89%
EPS -0.79 1.39 8.75 1.66 4.46 3.84 3.49 -
DPS 0.00 0.00 0.01 0.00 0.00 1.46 1.39 -
NAPS 0.6465 0.6747 0.645 0.5309 0.5529 0.4879 0.4106 7.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.00 1.02 1.98 1.57 1.37 1.60 1.46 -
P/RPS 0.82 0.77 1.26 1.03 0.67 1.23 1.25 -6.77%
P/EPS -52.63 30.72 9.45 27.69 8.97 12.20 11.59 -
EY -1.90 3.25 10.58 3.61 11.15 8.20 8.63 -
DY 0.00 0.00 0.02 0.00 0.00 3.13 3.42 -
P/NAPS 0.65 0.63 1.28 0.86 0.72 0.96 0.99 -6.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 01/11/11 02/11/10 02/11/09 19/11/08 01/11/07 06/11/06 -
Price 0.95 1.26 1.83 1.53 0.80 1.84 1.60 -
P/RPS 0.78 0.96 1.16 1.00 0.39 1.42 1.37 -8.95%
P/EPS -50.00 37.95 8.74 26.98 5.24 14.02 12.70 -
EY -2.00 2.63 11.45 3.71 19.09 7.13 7.88 -
DY 0.00 0.00 0.02 0.00 0.00 2.72 3.13 -
P/NAPS 0.61 0.78 1.19 0.84 0.42 1.10 1.08 -9.07%

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