[UNISEM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -93.73%
YoY- -93.64%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 359,891 171,698 167,854 120,710 95,064 57,642 45,819 40.96%
PBT 54,940 20,914 18,481 -1,857 9,232 -6,248 135 172.09%
Tax 3,659 1,034 -6,680 2,425 -299 1,459 -135 -
NP 58,599 21,948 11,801 568 8,933 -4,789 0 -
-
NP to SH 57,216 21,942 12,089 568 8,933 -4,789 -1,569 -
-
Tax Rate -6.66% -4.94% 36.15% - 3.24% - 100.00% -
Total Cost 301,292 149,750 156,053 120,142 86,131 62,431 45,819 36.85%
-
Net Worth 814,880 446,954 650,164 542,949 565,116 599,128 597,704 5.29%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 23,565 22,347 22,387 7,282 14,338 14,308 - -
Div Payout % 41.19% 101.85% 185.19% 1,282.05% 160.51% 0.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 814,880 446,954 650,164 542,949 565,116 599,128 597,704 5.29%
NOSH 471,301 446,954 447,740 145,641 143,386 143,089 140,089 22.39%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.28% 12.78% 7.03% 0.47% 9.40% -8.31% 0.00% -
ROE 7.02% 4.91% 1.86% 0.10% 1.58% -0.80% -0.26% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 76.36 38.42 37.49 82.88 66.30 40.28 32.71 15.16%
EPS 12.14 4.91 2.70 0.39 6.23 -3.35 -1.12 -
DPS 5.00 5.00 5.00 5.00 10.00 10.00 0.00 -
NAPS 1.729 1.00 1.4521 3.728 3.9412 4.1871 4.2666 -13.97%
Adjusted Per Share Value based on latest NOSH - 145,641
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.31 10.64 10.41 7.48 5.89 3.57 2.84 40.97%
EPS 3.55 1.36 0.75 0.04 0.55 -0.30 -0.10 -
DPS 1.46 1.39 1.39 0.45 0.89 0.89 0.00 -
NAPS 0.5052 0.2771 0.4031 0.3366 0.3503 0.3714 0.3705 5.30%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.65 1.65 1.39 3.50 5.55 3.33 4.75 -
P/RPS 2.16 4.30 3.71 4.22 8.37 8.27 14.52 -27.19%
P/EPS 13.59 33.61 51.48 897.44 89.09 -99.50 -424.11 -
EY 7.36 2.98 1.94 0.11 1.12 -1.01 -0.24 -
DY 3.03 3.03 3.60 1.43 1.80 3.00 0.00 -
P/NAPS 0.95 1.65 0.96 0.94 1.41 0.80 1.11 -2.55%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 27/02/07 06/03/06 17/02/05 27/02/04 25/02/03 20/02/02 -
Price 1.51 1.88 1.67 6.90 5.45 2.70 4.53 -
P/RPS 1.98 4.89 4.45 8.33 8.22 6.70 13.85 -27.67%
P/EPS 12.44 38.30 61.85 1,769.23 87.48 -80.67 -404.46 -
EY 8.04 2.61 1.62 0.06 1.14 -1.24 -0.25 -
DY 3.31 2.66 2.99 0.72 1.83 3.70 0.00 -
P/NAPS 0.87 1.88 1.15 1.85 1.38 0.64 1.06 -3.23%

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