[UNISEM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 100.1%
YoY- 100.05%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 178,233 154,586 151,158 71,931 54,159 32,560 106,275 8.99%
PBT 22,233 20,226 15,236 5 -7,362 -8,375 44,308 -10.85%
Tax -4,440 -6,480 -6,177 0 -1,802 8,375 -3,612 3.49%
NP 17,793 13,746 9,059 5 -9,164 0 40,696 -12.87%
-
NP to SH 17,996 13,732 9,059 5 -9,164 -10,075 40,696 -12.71%
-
Tax Rate 19.97% 32.04% 40.54% 0.00% - - 8.15% -
Total Cost 160,440 140,840 142,099 71,926 63,323 32,560 65,579 16.07%
-
Net Worth 661,654 529,106 567,418 200,110 605,769 625,593 621,822 1.03%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 22,327 13,418 11,726 - - - - -
Div Payout % 124.07% 97.72% 129.45% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 661,654 529,106 567,418 200,110 605,769 625,593 621,822 1.03%
NOSH 446,550 447,296 146,585 50,000 143,187 142,907 142,993 20.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.98% 8.89% 5.99% 0.01% -16.92% 0.00% 38.29% -
ROE 2.72% 2.60% 1.60% 0.00% -1.51% -1.61% 6.54% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 39.91 34.56 103.12 143.86 37.82 22.78 74.32 -9.83%
EPS 4.03 3.07 6.18 0.01 -6.40 -7.05 28.46 -27.79%
DPS 5.00 3.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.4817 1.1829 3.8709 4.0022 4.2306 4.3776 4.3486 -16.41%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.05 9.58 9.37 4.46 3.36 2.02 6.59 8.99%
EPS 1.12 0.85 0.56 0.00 -0.57 -0.62 2.52 -12.63%
DPS 1.38 0.83 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.4102 0.328 0.3518 0.1241 0.3755 0.3878 0.3855 1.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.46 1.28 3.38 3.97 3.83 3.42 7.20 -
P/RPS 3.66 3.70 3.28 2.76 10.13 15.01 9.69 -14.97%
P/EPS 36.23 41.69 54.69 39,700.00 -59.84 -48.51 25.30 6.16%
EY 2.76 2.40 1.83 0.00 -1.67 -2.06 3.95 -5.79%
DY 3.42 2.34 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 0.87 0.99 0.91 0.78 1.66 -8.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 06/11/06 19/10/05 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 -
Price 1.60 1.39 3.35 4.20 3.47 3.50 6.35 -
P/RPS 4.01 4.02 3.25 2.92 9.17 15.36 8.54 -11.83%
P/EPS 39.70 45.28 54.21 42,000.00 -54.22 -49.65 22.31 10.07%
EY 2.52 2.21 1.84 0.00 -1.84 -2.01 4.48 -9.13%
DY 3.13 2.16 2.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.18 0.87 1.05 0.82 0.80 1.46 -4.89%

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