[UNISEM] YoY 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- -52.35%
YoY- 181080.0%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 304,524 178,233 154,586 151,158 71,931 54,159 32,560 45.12%
PBT 32,930 22,233 20,226 15,236 5 -7,362 -8,375 -
Tax -2,016 -4,440 -6,480 -6,177 0 -1,802 8,375 -
NP 30,914 17,793 13,746 9,059 5 -9,164 0 -
-
NP to SH 31,110 17,996 13,732 9,059 5 -9,164 -10,075 -
-
Tax Rate 6.12% 19.97% 32.04% 40.54% 0.00% - - -
Total Cost 273,610 160,440 140,840 142,099 71,926 63,323 32,560 42.56%
-
Net Worth 786,658 661,654 529,106 567,418 200,110 605,769 625,593 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 23,568 22,327 13,418 11,726 - - - -
Div Payout % 75.76% 124.07% 97.72% 129.45% - - - -
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 786,658 661,654 529,106 567,418 200,110 605,769 625,593 3.89%
NOSH 471,363 446,550 447,296 146,585 50,000 143,187 142,907 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 10.15% 9.98% 8.89% 5.99% 0.01% -16.92% 0.00% -
ROE 3.95% 2.72% 2.60% 1.60% 0.00% -1.51% -1.61% -
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 64.60 39.91 34.56 103.12 143.86 37.82 22.78 18.96%
EPS 6.60 4.03 3.07 6.18 0.01 -6.40 -7.05 -
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 18.88 11.05 9.58 9.37 4.46 3.36 2.02 45.11%
EPS 1.93 1.12 0.85 0.56 0.00 -0.57 -0.62 -
DPS 1.46 1.38 0.83 0.73 0.00 0.00 0.00 -
NAPS 0.4877 0.4102 0.328 0.3518 0.1241 0.3755 0.3878 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 2.48 3.66 3.70 3.28 2.76 10.13 15.01 -25.91%
P/EPS 24.24 36.23 41.69 54.69 39,700.00 -59.84 -48.51 -
EY 4.13 2.76 2.40 1.83 0.00 -1.67 -2.06 -
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 2.85 4.01 4.02 3.25 2.92 9.17 15.36 -24.46%
P/EPS 27.88 39.70 45.28 54.21 42,000.00 -54.22 -49.65 -
EY 3.59 2.52 2.21 1.84 0.00 -1.84 -2.01 -
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