[UNISEM] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 83.92%
YoY- 160.76%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 335,630 316,831 267,366 359,891 171,698 167,854 120,710 18.57%
PBT 38,773 36,532 -53,381 54,940 20,914 18,481 -1,857 -
Tax 2,902 -1,663 204 3,659 1,034 -6,680 2,425 3.03%
NP 41,675 34,869 -53,177 58,599 21,948 11,801 568 104.54%
-
NP to SH 40,730 35,100 -52,154 57,216 21,942 12,089 568 103.76%
-
Tax Rate -7.48% 4.55% - -6.66% -4.94% 36.15% - -
Total Cost 293,955 281,962 320,543 301,292 149,750 156,053 120,142 16.07%
-
Net Worth 1,060,193 949,825 836,444 814,880 446,954 650,164 542,949 11.79%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 33,716 12,961 11,788 23,565 22,347 22,387 7,282 29.08%
Div Payout % 82.78% 36.93% 0.00% 41.19% 101.85% 185.19% 1,282.05% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,060,193 949,825 836,444 814,880 446,954 650,164 542,949 11.79%
NOSH 674,337 518,463 471,555 471,301 446,954 447,740 145,641 29.08%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.42% 11.01% -19.89% 16.28% 12.78% 7.03% 0.47% -
ROE 3.84% 3.70% -6.24% 7.02% 4.91% 1.86% 0.10% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 49.77 61.11 56.70 76.36 38.42 37.49 82.88 -8.14%
EPS 6.04 6.77 -11.06 12.14 4.91 2.70 0.39 57.84%
DPS 5.00 2.50 2.50 5.00 5.00 5.00 5.00 0.00%
NAPS 1.5722 1.832 1.7738 1.729 1.00 1.4521 3.728 -13.39%
Adjusted Per Share Value based on latest NOSH - 471,301
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 20.81 19.64 16.57 22.31 10.64 10.41 7.48 18.58%
EPS 2.52 2.18 -3.23 3.55 1.36 0.75 0.04 99.41%
DPS 2.09 0.80 0.73 1.46 1.39 1.39 0.45 29.15%
NAPS 0.6572 0.5888 0.5185 0.5052 0.2771 0.4031 0.3366 11.79%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.30 1.64 0.70 1.65 1.65 1.39 3.50 -
P/RPS 4.62 2.68 1.23 2.16 4.30 3.71 4.22 1.52%
P/EPS 38.08 24.22 -6.33 13.59 33.61 51.48 897.44 -40.92%
EY 2.63 4.13 -15.80 7.36 2.98 1.94 0.11 69.68%
DY 2.17 1.52 3.57 3.03 3.03 3.60 1.43 7.19%
P/NAPS 1.46 0.90 0.39 0.95 1.65 0.96 0.94 7.61%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 26/02/09 20/02/08 27/02/07 06/03/06 17/02/05 -
Price 1.80 2.20 0.60 1.51 1.88 1.67 6.90 -
P/RPS 3.62 3.60 1.06 1.98 4.89 4.45 8.33 -12.96%
P/EPS 29.80 32.50 -5.42 12.44 38.30 61.85 1,769.23 -49.35%
EY 3.36 3.08 -18.43 8.04 2.61 1.62 0.06 95.53%
DY 2.78 1.14 4.17 3.31 2.66 2.99 0.72 25.23%
P/NAPS 1.14 1.20 0.34 0.87 1.88 1.15 1.85 -7.74%

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