[UNISEM] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 251.67%
YoY- 228.2%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 658,000 665,263 518,404 389,027 226,411 189,182 324,563 12.49%
PBT 73,015 88,492 14,528 29,491 -26,856 -3,109 90,717 -3.55%
Tax -3,174 -25,477 -8,468 4,097 657 -5,649 -6,956 -12.25%
NP 69,841 63,015 6,060 33,588 -26,199 -8,758 83,761 -2.98%
-
NP to SH 70,705 64,149 6,130 33,588 -26,199 -8,758 76,359 -1.27%
-
Tax Rate 4.35% 28.79% 58.29% -13.89% - - 7.67% -
Total Cost 588,159 602,248 512,344 355,439 252,610 197,940 240,802 16.04%
-
Net Worth 781,376 644,318 520,471 557,418 587,326 615,768 636,399 3.47%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 44,675 35,805 19,008 14,338 14,308 - - -
Div Payout % 63.19% 55.82% 310.10% 42.69% 0.00% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 781,376 644,318 520,471 557,418 587,326 615,768 636,399 3.47%
NOSH 471,247 446,482 453,333 145,233 143,190 143,412 143,075 21.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.61% 9.47% 1.17% 8.63% -11.57% -4.63% 25.81% -
ROE 9.05% 9.96% 1.18% 6.03% -4.46% -1.42% 12.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 139.63 149.00 114.35 267.86 158.12 131.91 226.85 -7.76%
EPS 15.00 14.37 1.35 23.13 -18.30 -6.11 53.37 -19.05%
DPS 9.48 8.00 4.19 9.87 10.00 0.00 0.00 -
NAPS 1.6581 1.4431 1.1481 3.8381 4.1017 4.2937 4.448 -15.15%
Adjusted Per Share Value based on latest NOSH - 145,233
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.79 41.24 32.14 24.12 14.04 11.73 20.12 12.49%
EPS 4.38 3.98 0.38 2.08 -1.62 -0.54 4.73 -1.27%
DPS 2.77 2.22 1.18 0.89 0.89 0.00 0.00 -
NAPS 0.4844 0.3994 0.3227 0.3456 0.3641 0.3817 0.3945 3.47%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.63 1.58 1.80 3.95 3.25 5.15 3.80 -
P/RPS 1.17 1.06 1.57 1.47 2.06 3.90 1.68 -5.84%
P/EPS 10.86 11.00 133.12 17.08 -17.76 -84.33 7.12 7.28%
EY 9.20 9.09 0.75 5.85 -5.63 -1.19 14.04 -6.79%
DY 5.82 5.06 2.33 2.50 3.08 0.00 0.00 -
P/NAPS 0.98 1.09 1.57 1.03 0.79 1.20 0.85 2.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 02/08/07 03/08/06 25/07/05 23/07/04 21/07/03 10/07/02 24/07/01 -
Price 1.54 1.44 1.78 3.60 3.85 5.70 3.67 -
P/RPS 1.10 0.97 1.56 1.34 2.43 4.32 1.62 -6.24%
P/EPS 10.26 10.02 131.64 15.57 -21.04 -93.34 6.88 6.88%
EY 9.74 9.98 0.76 6.42 -4.75 -1.07 14.54 -6.45%
DY 6.16 5.56 2.36 2.74 2.60 0.00 0.00 -
P/NAPS 0.93 1.00 1.55 0.94 0.94 1.33 0.83 1.91%

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