[UNISEM] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -2.0%
YoY- 91.97%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,305,814 1,289,106 1,034,525 1,299,231 658,000 665,263 518,404 16.63%
PBT 111,711 160,932 -31,883 140,078 73,015 88,492 14,528 40.46%
Tax -757 -11,162 3,371 -3,397 -3,174 -25,477 -8,468 -33.11%
NP 110,954 149,770 -28,512 136,681 69,841 63,015 6,060 62.31%
-
NP to SH 109,378 150,604 -26,676 135,734 70,705 64,149 6,130 61.61%
-
Tax Rate 0.68% 6.94% - 2.43% 4.35% 28.79% 58.29% -
Total Cost 1,194,860 1,139,336 1,063,037 1,162,550 588,159 602,248 512,344 15.15%
-
Net Worth 1,076,686 1,005,577 850,925 864,769 781,376 644,318 520,471 12.87%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 33,919 12,961 11,788 47,133 44,675 35,805 19,008 10.12%
Div Payout % 31.01% 8.61% 0.00% 34.72% 63.19% 55.82% 310.10% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,076,686 1,005,577 850,925 864,769 781,376 644,318 520,471 12.87%
NOSH 675,674 518,338 471,218 471,367 471,247 446,482 453,333 6.87%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.50% 11.62% -2.76% 10.52% 10.61% 9.47% 1.17% -
ROE 10.16% 14.98% -3.13% 15.70% 9.05% 9.96% 1.18% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 193.26 248.70 219.54 275.63 139.63 149.00 114.35 9.13%
EPS 16.19 29.06 -5.66 28.80 15.00 14.37 1.35 51.26%
DPS 5.03 2.50 2.50 10.00 9.48 8.00 4.19 3.09%
NAPS 1.5935 1.94 1.8058 1.8346 1.6581 1.4431 1.1481 5.61%
Adjusted Per Share Value based on latest NOSH - 471,367
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 80.95 79.92 64.13 80.54 40.79 41.24 32.14 16.63%
EPS 6.78 9.34 -1.65 8.41 4.38 3.98 0.38 61.61%
DPS 2.10 0.80 0.73 2.92 2.77 2.22 1.18 10.07%
NAPS 0.6675 0.6234 0.5275 0.5361 0.4844 0.3994 0.3227 12.87%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.59 2.90 1.29 1.34 1.63 1.58 1.80 -
P/RPS 0.82 1.17 0.59 0.49 1.17 1.06 1.57 -10.25%
P/EPS 9.82 9.98 -22.79 4.65 10.86 11.00 133.12 -35.22%
EY 10.18 10.02 -4.39 21.49 9.20 9.09 0.75 54.41%
DY 3.16 0.86 1.94 7.46 5.82 5.06 2.33 5.20%
P/NAPS 1.00 1.49 0.71 0.73 0.98 1.09 1.57 -7.23%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/07/11 30/07/10 28/07/09 28/07/08 02/08/07 03/08/06 25/07/05 -
Price 1.40 2.29 1.66 1.45 1.54 1.44 1.78 -
P/RPS 0.72 0.92 0.76 0.53 1.10 0.97 1.56 -12.08%
P/EPS 8.65 7.88 -29.32 5.04 10.26 10.02 131.64 -36.46%
EY 11.56 12.69 -3.41 19.86 9.74 9.98 0.76 57.37%
DY 3.59 1.09 1.51 6.90 6.16 5.56 2.36 7.23%
P/NAPS 0.88 1.18 0.92 0.79 0.93 1.00 1.55 -8.99%

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