[UNISEM] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 741.42%
YoY- 51.58%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 331,199 304,524 178,233 154,586 151,158 71,931 54,159 35.19%
PBT 25,165 32,930 22,233 20,226 15,236 5 -7,362 -
Tax -820 -2,016 -4,440 -6,480 -6,177 0 -1,802 -12.28%
NP 24,345 30,914 17,793 13,746 9,059 5 -9,164 -
-
NP to SH 24,583 31,110 17,996 13,732 9,059 5 -9,164 -
-
Tax Rate 3.26% 6.12% 19.97% 32.04% 40.54% 0.00% - -
Total Cost 306,854 273,610 160,440 140,840 142,099 71,926 63,323 30.05%
-
Net Worth 892,537 786,658 661,654 529,106 567,418 200,110 605,769 6.66%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 23,568 22,327 13,418 11,726 - - -
Div Payout % - 75.76% 124.07% 97.72% 129.45% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 892,537 786,658 661,654 529,106 567,418 200,110 605,769 6.66%
NOSH 471,842 471,363 446,550 447,296 146,585 50,000 143,187 21.96%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.35% 10.15% 9.98% 8.89% 5.99% 0.01% -16.92% -
ROE 2.75% 3.95% 2.72% 2.60% 1.60% 0.00% -1.51% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 70.19 64.60 39.91 34.56 103.12 143.86 37.82 10.84%
EPS 5.21 6.60 4.03 3.07 6.18 0.01 -6.40 -
DPS 0.00 5.00 5.00 3.00 8.00 0.00 0.00 -
NAPS 1.8916 1.6689 1.4817 1.1829 3.8709 4.0022 4.2306 -12.54%
Adjusted Per Share Value based on latest NOSH - 447,296
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 20.53 18.88 11.05 9.58 9.37 4.46 3.36 35.17%
EPS 1.52 1.93 1.12 0.85 0.56 0.00 -0.57 -
DPS 0.00 1.46 1.38 0.83 0.73 0.00 0.00 -
NAPS 0.5533 0.4877 0.4102 0.328 0.3518 0.1241 0.3755 6.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.37 1.60 1.46 1.28 3.38 3.97 3.83 -
P/RPS 1.95 2.48 3.66 3.70 3.28 2.76 10.13 -23.99%
P/EPS 26.30 24.24 36.23 41.69 54.69 39,700.00 -59.84 -
EY 3.80 4.13 2.76 2.40 1.83 0.00 -1.67 -
DY 0.00 3.13 3.42 2.34 2.37 0.00 0.00 -
P/NAPS 0.72 0.96 0.99 1.08 0.87 0.99 0.91 -3.82%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 01/11/07 06/11/06 19/10/05 29/10/04 16/10/03 17/10/02 -
Price 0.80 1.84 1.60 1.39 3.35 4.20 3.47 -
P/RPS 1.14 2.85 4.01 4.02 3.25 2.92 9.17 -29.33%
P/EPS 15.36 27.88 39.70 45.28 54.21 42,000.00 -54.22 -
EY 6.51 3.59 2.52 2.21 1.84 0.00 -1.84 -
DY 0.00 2.72 3.13 2.16 2.39 0.00 0.00 -
P/NAPS 0.42 1.10 1.08 1.18 0.87 1.05 0.82 -10.54%

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