[UNISEM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.0%
YoY- -117.03%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 688,910 521,832 468,254 244,183 210,781 250,848 387,441 10.06%
PBT 90,499 19,518 44,722 -19,489 -2,096 38,034 171,285 -10.08%
Tax -23,437 -8,771 -2,080 2,459 -5,751 -5,044 -15,212 7.46%
NP 67,062 10,747 42,642 -17,030 -7,847 32,990 156,073 -13.12%
-
NP to SH 68,413 10,803 42,642 -17,030 -7,847 25,588 156,073 -12.83%
-
Tax Rate 25.90% 44.94% 4.65% - - 13.26% 8.88% -
Total Cost 621,848 511,085 425,612 261,213 218,628 217,858 231,368 17.90%
-
Net Worth 661,654 529,106 567,418 200,110 605,769 625,593 621,822 1.03%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 44,714 20,700 26,065 14,308 - - 17,159 17.29%
Div Payout % 65.36% 191.62% 61.13% 0.00% - - 10.99% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 661,654 529,106 567,418 200,110 605,769 625,593 621,822 1.03%
NOSH 446,550 447,296 146,585 50,000 143,187 142,907 142,993 20.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.73% 2.06% 9.11% -6.97% -3.72% 13.15% 40.28% -
ROE 10.34% 2.04% 7.52% -8.51% -1.30% 4.09% 25.10% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 154.27 116.66 319.44 488.37 147.21 175.53 270.95 -8.95%
EPS 15.32 2.42 29.09 -34.06 -5.48 17.91 109.15 -27.89%
DPS 10.00 4.63 17.78 28.62 0.00 0.00 12.00 -2.99%
NAPS 1.4817 1.1829 3.8709 4.0022 4.2306 4.3776 4.3486 -16.41%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.71 32.35 29.03 15.14 13.07 15.55 24.02 10.06%
EPS 4.24 0.67 2.64 -1.06 -0.49 1.59 9.68 -12.84%
DPS 2.77 1.28 1.62 0.89 0.00 0.00 1.06 17.35%
NAPS 0.4102 0.328 0.3518 0.1241 0.3755 0.3878 0.3855 1.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.46 1.28 3.38 3.97 3.83 3.42 7.20 -
P/RPS 0.95 1.10 1.06 0.81 2.60 1.95 2.66 -15.76%
P/EPS 9.53 53.00 11.62 -11.66 -69.89 19.10 6.60 6.31%
EY 10.49 1.89 8.61 -8.58 -1.43 5.24 15.16 -5.95%
DY 6.85 3.62 5.26 7.21 0.00 0.00 1.67 26.50%
P/NAPS 0.99 1.08 0.87 0.99 0.91 0.78 1.66 -8.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 06/11/06 19/10/05 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 -
Price 1.60 1.39 3.35 4.20 3.47 3.50 6.35 -
P/RPS 1.04 1.19 1.05 0.86 2.36 1.99 2.34 -12.63%
P/EPS 10.44 57.55 11.52 -12.33 -63.32 19.55 5.82 10.22%
EY 9.58 1.74 8.68 -8.11 -1.58 5.12 17.19 -9.28%
DY 6.25 3.33 5.31 6.81 0.00 0.00 1.89 22.04%
P/NAPS 1.08 1.18 0.87 1.05 0.82 0.80 1.46 -4.89%

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