[UNISEM] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 890.26%
YoY- 73.38%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 359,504 255,278 324,135 161,097 172,782 132,228 121,430 19.81%
PBT 53,084 22,751 28,903 22,458 21,044 5,032 11,948 28.20%
Tax -5,068 995 -3,858 5,141 -5,433 -3,430 7,063 -
NP 48,016 23,746 25,045 27,599 15,611 1,602 19,011 16.68%
-
NP to SH 48,050 23,985 25,171 27,945 16,118 1,632 19,011 16.70%
-
Tax Rate 9.55% -4.37% 13.35% -22.89% 25.82% 68.16% -59.11% -
Total Cost 311,488 231,532 299,090 133,498 157,171 130,626 102,419 20.35%
-
Net Worth 1,005,577 850,925 864,769 781,376 644,318 520,471 557,418 10.32%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,005,577 850,925 864,769 781,376 644,318 520,471 557,418 10.32%
NOSH 518,338 471,218 471,367 471,247 446,482 453,333 145,233 23.60%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.36% 9.30% 7.73% 17.13% 9.04% 1.21% 15.66% -
ROE 4.78% 2.82% 2.91% 3.58% 2.50% 0.31% 3.41% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.36 54.17 68.76 34.19 38.70 29.17 83.61 -3.06%
EPS 9.27 5.09 5.34 5.93 3.61 0.36 13.09 -5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.8058 1.8346 1.6581 1.4431 1.1481 3.8381 -10.74%
Adjusted Per Share Value based on latest NOSH - 471,247
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.29 15.83 20.09 9.99 10.71 8.20 7.53 19.81%
EPS 2.98 1.49 1.56 1.73 1.00 0.10 1.18 16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6234 0.5275 0.5361 0.4844 0.3994 0.3227 0.3456 10.32%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.90 1.29 1.34 1.63 1.58 1.80 3.95 -
P/RPS 4.18 2.38 1.95 4.77 4.08 6.17 4.72 -2.00%
P/EPS 31.28 25.34 25.09 27.49 43.77 500.00 30.18 0.59%
EY 3.20 3.95 3.99 3.64 2.28 0.20 3.31 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.71 0.73 0.98 1.09 1.57 1.03 6.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/07/10 28/07/09 28/07/08 02/08/07 03/08/06 25/07/05 23/07/04 -
Price 2.29 1.66 1.45 1.54 1.44 1.78 3.60 -
P/RPS 3.30 3.06 2.11 4.50 3.72 6.10 4.31 -4.35%
P/EPS 24.70 32.61 27.15 25.97 39.89 494.44 27.50 -1.77%
EY 4.05 3.07 3.68 3.85 2.51 0.20 3.64 1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.92 0.79 0.93 1.00 1.55 0.94 3.86%

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