[UNISEM] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 76.23%
YoY- -74.67%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,325,906 784,291 688,910 521,832 468,254 244,183 210,781 35.82%
PBT 132,313 83,712 90,499 19,518 44,722 -19,489 -2,096 -
Tax -2,201 -750 -23,437 -8,771 -2,080 2,459 -5,751 -14.77%
NP 130,112 82,962 67,062 10,747 42,642 -17,030 -7,847 -
-
NP to SH 129,207 83,819 68,413 10,803 42,642 -17,030 -7,847 -
-
Tax Rate 1.66% 0.90% 25.90% 44.94% 4.65% - - -
Total Cost 1,195,794 701,329 621,848 511,085 425,612 261,213 218,628 32.70%
-
Net Worth 892,537 786,658 661,654 529,106 567,418 200,110 605,769 6.66%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 23,565 45,915 44,714 20,700 26,065 14,308 - -
Div Payout % 18.24% 54.78% 65.36% 191.62% 61.13% 0.00% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 892,537 786,658 661,654 529,106 567,418 200,110 605,769 6.66%
NOSH 471,842 471,363 446,550 447,296 146,585 50,000 143,187 21.96%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.81% 10.58% 9.73% 2.06% 9.11% -6.97% -3.72% -
ROE 14.48% 10.66% 10.34% 2.04% 7.52% -8.51% -1.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 281.01 166.39 154.27 116.66 319.44 488.37 147.21 11.36%
EPS 27.38 17.78 15.32 2.42 29.09 -34.06 -5.48 -
DPS 5.00 9.74 10.00 4.63 17.78 28.62 0.00 -
NAPS 1.8916 1.6689 1.4817 1.1829 3.8709 4.0022 4.2306 -12.54%
Adjusted Per Share Value based on latest NOSH - 447,296
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.20 48.62 42.71 32.35 29.03 15.14 13.07 35.82%
EPS 8.01 5.20 4.24 0.67 2.64 -1.06 -0.49 -
DPS 1.46 2.85 2.77 1.28 1.62 0.89 0.00 -
NAPS 0.5533 0.4877 0.4102 0.328 0.3518 0.1241 0.3755 6.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.37 1.60 1.46 1.28 3.38 3.97 3.83 -
P/RPS 0.49 0.96 0.95 1.10 1.06 0.81 2.60 -24.26%
P/EPS 5.00 9.00 9.53 53.00 11.62 -11.66 -69.89 -
EY 19.99 11.11 10.49 1.89 8.61 -8.58 -1.43 -
DY 3.65 6.09 6.85 3.62 5.26 7.21 0.00 -
P/NAPS 0.72 0.96 0.99 1.08 0.87 0.99 0.91 -3.82%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 01/11/07 06/11/06 19/10/05 29/10/04 16/10/03 17/10/02 -
Price 0.80 1.84 1.60 1.39 3.35 4.20 3.47 -
P/RPS 0.28 1.11 1.04 1.19 1.05 0.86 2.36 -29.87%
P/EPS 2.92 10.35 10.44 57.55 11.52 -12.33 -63.32 -
EY 34.23 9.66 9.58 1.74 8.68 -8.11 -1.58 -
DY 6.25 5.29 6.25 3.33 5.31 6.81 0.00 -
P/NAPS 0.42 1.10 1.08 1.18 0.87 1.05 0.82 -10.54%

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