[UNISEM] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

02-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 20.09%

YoY- 10.22%

Quarter Report

Announcement of Q2 2007 result.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,289,106	1,034,525	1,299,231	658,000	665,263	518,404	389,027	22.08%
YoY %	24.61%	-20.37%	97.45%	-1.09%	28.33%	33.26%	-	-
Horiz. %	331.37%	265.93%	333.97%	169.14%	171.01%	133.26%	100.00%	-
PBT	160,932	-31,883	140,078	73,015	88,492	14,528	29,491	32.66%
YoY %	604.76%	-122.76%	91.85%	-17.49%	509.11%	-50.74%	-	-
Horiz. %	545.70%	-108.11%	474.99%	247.58%	300.06%	49.26%	100.00%	-
Tax	-11,162	3,371	-3,397	-3,174	-25,477	-8,468	4,097	-
YoY %	-431.12%	199.23%	-7.03%	87.54%	-200.86%	-306.69%	-	-
Horiz. %	-272.44%	82.28%	-82.91%	-77.47%	-621.85%	-206.69%	100.00%	-
NP	149,770	-28,512	136,681	69,841	63,015	6,060	33,588	28.27%
YoY %	625.29%	-120.86%	95.70%	10.83%	939.85%	-81.96%	-	-
Horiz. %	445.90%	-84.89%	406.93%	207.93%	187.61%	18.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,604	-26,676	135,734	70,705	64,149	6,130	33,588	28.39%
YoY %	664.57%	-119.65%	91.97%	10.22%	946.48%	-81.75%	-	-
Horiz. %	448.39%	-79.42%	404.11%	210.51%	190.99%	18.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.94%	-	2.43%	4.35%	28.79%	58.29%	-13.89%	-
YoY %	0.00%	-	-44.14%	-84.89%	-50.61%	519.65%	-	-
Horiz. %	-49.96%	-	-17.49%	-31.32%	-207.27%	-419.65%	100.00%	-
Total Cost	1,139,336	1,063,037	1,162,550	588,159	602,248	512,344	355,439	21.41%
YoY %	7.18%	-8.56%	97.66%	-2.34%	17.55%	44.14%	-	-
Horiz. %	320.54%	299.08%	327.07%	165.47%	169.44%	144.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,005,577	850,925	864,769	781,376	644,318	520,471	557,418	10.32%
YoY %	18.17%	-1.60%	10.67%	21.27%	23.80%	-6.63%	-	-
Horiz. %	180.40%	152.65%	155.14%	140.18%	115.59%	93.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	12,961	11,788	47,133	44,675	35,805	19,008	14,338	-1.66%
YoY %	9.95%	-74.99%	5.50%	24.77%	88.37%	32.57%	-	-
Horiz. %	90.40%	82.22%	328.73%	311.58%	249.72%	132.57%	100.00%	-
Div Payout %	8.61%	0.00%	34.72%	63.19%	55.82%	310.10%	42.69%	-
YoY %	0.00%	0.00%	-45.05%	13.20%	-82.00%	626.40%	-	-
Horiz. %	20.17%	0.00%	81.33%	148.02%	130.76%	726.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,005,577	850,925	864,769	781,376	644,318	520,471	557,418	10.32%
YoY %	18.17%	-1.60%	10.67%	21.27%	23.80%	-6.63%	-	-
Horiz. %	180.40%	152.65%	155.14%	140.18%	115.59%	93.37%	100.00%	-
NOSH	518,338	471,218	471,367	471,247	446,482	453,333	145,233	23.60%
YoY %	10.00%	-0.03%	0.03%	5.55%	-1.51%	212.14%	-	-
Horiz. %	356.90%	324.46%	324.56%	324.48%	307.42%	312.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.62%	-2.76%	10.52%	10.61%	9.47%	1.17%	8.63%	-
YoY %	521.01%	-126.24%	-0.85%	12.04%	709.40%	-86.44%	-	-
Horiz. %	134.65%	-31.98%	121.90%	122.94%	109.73%	13.56%	100.00%	-
ROE	14.98%	-3.13%	15.70%	9.05%	9.96%	1.18%	6.03%	-
YoY %	578.59%	-119.94%	73.48%	-9.14%	744.07%	-80.43%	-	-
Horiz. %	248.42%	-51.91%	260.36%	150.08%	165.17%	19.57%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	248.70	219.54	275.63	139.63	149.00	114.35	267.86	-1.22%
YoY %	13.28%	-20.35%	97.40%	-6.29%	30.30%	-57.31%	-	-
Horiz. %	92.85%	81.96%	102.90%	52.13%	55.63%	42.69%	100.00%	-
EPS	29.06	-5.66	28.80	15.00	14.37	1.35	23.13	3.87%
YoY %	613.43%	-119.65%	92.00%	4.38%	964.44%	-94.16%	-	-
Horiz. %	125.64%	-24.47%	124.51%	64.85%	62.13%	5.84%	100.00%	-
DPS	2.50	2.50	10.00	9.48	8.00	4.19	9.87	-20.44%
YoY %	0.00%	-75.00%	5.49%	18.50%	90.93%	-57.55%	-	-
Horiz. %	25.33%	25.33%	101.32%	96.05%	81.05%	42.45%	100.00%	-
NAPS	1.94	1.8058	1.8346	1.6581	1.4431	1.1481	3.8381	-10.74%
YoY %	7.43%	-1.57%	10.64%	14.90%	25.69%	-70.09%	-	-
Horiz. %	50.55%	47.05%	47.80%	43.20%	37.60%	29.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 471,247
RPS	79.92	64.13	80.54	40.79	41.24	32.14	24.12	22.08%
YoY %	24.62%	-20.37%	97.45%	-1.09%	28.31%	33.25%	-	-
Horiz. %	331.34%	265.88%	333.91%	169.11%	170.98%	133.25%	100.00%	-
EPS	9.34	-1.65	8.41	4.38	3.98	0.38	2.08	28.42%
YoY %	666.06%	-119.62%	92.01%	10.05%	947.37%	-81.73%	-	-
Horiz. %	449.04%	-79.33%	404.33%	210.58%	191.35%	18.27%	100.00%	-
DPS	0.80	0.73	2.92	2.77	2.22	1.18	0.89	-1.76%
YoY %	9.59%	-75.00%	5.42%	24.77%	88.14%	32.58%	-	-
Horiz. %	89.89%	82.02%	328.09%	311.24%	249.44%	132.58%	100.00%	-
NAPS	0.6234	0.5275	0.5361	0.4844	0.3994	0.3227	0.3456	10.32%
YoY %	18.18%	-1.60%	10.67%	21.28%	23.77%	-6.63%	-	-
Horiz. %	180.38%	152.63%	155.12%	140.16%	115.57%	93.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.90	1.29	1.34	1.63	1.58	1.80	3.95	-
P/RPS	1.17	0.59	0.49	1.17	1.06	1.57	1.47	-3.73%
YoY %	98.31%	20.41%	-58.12%	10.38%	-32.48%	6.80%	-	-
Horiz. %	79.59%	40.14%	33.33%	79.59%	72.11%	106.80%	100.00%	-
P/EPS	9.98	-22.79	4.65	10.86	11.00	133.12	17.08	-8.56%
YoY %	143.79%	-590.11%	-57.18%	-1.27%	-91.74%	679.39%	-	-
Horiz. %	58.43%	-133.43%	27.22%	63.58%	64.40%	779.39%	100.00%	-
EY	10.02	-4.39	21.49	9.20	9.09	0.75	5.85	9.37%
YoY %	328.25%	-120.43%	133.59%	1.21%	1,112.00%	-87.18%	-	-
Horiz. %	171.28%	-75.04%	367.35%	157.26%	155.38%	12.82%	100.00%	-
DY	0.86	1.94	7.46	5.82	5.06	2.33	2.50	-16.28%
YoY %	-55.67%	-73.99%	28.18%	15.02%	117.17%	-6.80%	-	-
Horiz. %	34.40%	77.60%	298.40%	232.80%	202.40%	93.20%	100.00%	-
P/NAPS	1.49	0.71	0.73	0.98	1.09	1.57	1.03	6.34%
YoY %	109.86%	-2.74%	-25.51%	-10.09%	-30.57%	52.43%	-	-
Horiz. %	144.66%	68.93%	70.87%	95.15%	105.83%	152.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/07/10	28/07/09	28/07/08	02/08/07	03/08/06	25/07/05	23/07/04	-
Price	2.29	1.66	1.45	1.54	1.44	1.78	3.60	-
P/RPS	0.92	0.76	0.53	1.10	0.97	1.56	1.34	-6.07%
YoY %	21.05%	43.40%	-51.82%	13.40%	-37.82%	16.42%	-	-
Horiz. %	68.66%	56.72%	39.55%	82.09%	72.39%	116.42%	100.00%	-
P/EPS	7.88	-29.32	5.04	10.26	10.02	131.64	15.57	-10.72%
YoY %	126.88%	-681.75%	-50.88%	2.40%	-92.39%	745.47%	-	-
Horiz. %	50.61%	-188.31%	32.37%	65.90%	64.35%	845.47%	100.00%	-
EY	12.69	-3.41	19.86	9.74	9.98	0.76	6.42	12.02%
YoY %	472.14%	-117.17%	103.90%	-2.40%	1,213.16%	-88.16%	-	-
Horiz. %	197.66%	-53.12%	309.35%	151.71%	155.45%	11.84%	100.00%	-
DY	1.09	1.51	6.90	6.16	5.56	2.36	2.74	-14.23%
YoY %	-27.81%	-78.12%	12.01%	10.79%	135.59%	-13.87%	-	-
Horiz. %	39.78%	55.11%	251.82%	224.82%	202.92%	86.13%	100.00%	-
P/NAPS	1.18	0.92	0.79	0.93	1.00	1.55	0.94	3.86%
YoY %	28.26%	16.46%	-15.05%	-7.00%	-35.48%	64.89%	-	-
Horiz. %	125.53%	97.87%	84.04%	98.94%	106.38%	164.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos