[UNISEM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 80.58%
YoY- 70.04%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 692,754 568,976 493,900 281,605 222,604 187,906 403,881 9.40%
PBT 92,932 39,856 33,633 -4,009 -8,479 -1,055 167,209 -9.32%
Tax -15,723 -17,876 644 701 -2,561 -1,594 -20,393 -4.23%
NP 77,209 21,980 34,277 -3,308 -11,040 -2,649 146,816 -10.15%
-
NP to SH 78,266 22,324 34,277 -3,308 -11,040 -10,051 146,816 -9.94%
-
Tax Rate 16.92% 44.85% -1.91% - - - 12.20% -
Total Cost 615,545 546,996 459,623 284,913 233,644 190,555 257,065 15.65%
-
Net Worth 446,954 650,164 542,949 565,116 599,128 597,704 634,335 -5.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 44,675 35,805 19,008 14,338 14,308 - - -
Div Payout % 57.08% 160.39% 55.46% 0.00% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 446,954 650,164 542,949 565,116 599,128 597,704 634,335 -5.66%
NOSH 446,954 447,740 145,641 143,386 143,089 140,089 142,977 20.90%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.15% 3.86% 6.94% -1.17% -4.96% -1.41% 36.35% -
ROE 17.51% 3.43% 6.31% -0.59% -1.84% -1.68% 23.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 154.99 127.08 339.12 196.40 155.57 134.13 282.48 -9.51%
EPS 17.51 4.99 23.54 -2.31 -7.72 -7.17 102.68 -25.52%
DPS 10.00 8.00 13.00 10.00 10.00 0.00 0.00 -
NAPS 1.00 1.4521 3.728 3.9412 4.1871 4.2666 4.4366 -21.97%
Adjusted Per Share Value based on latest NOSH - 143,386
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 42.95 35.27 30.62 17.46 13.80 11.65 25.04 9.40%
EPS 4.85 1.38 2.12 -0.21 -0.68 -0.62 9.10 -9.95%
DPS 2.77 2.22 1.18 0.89 0.89 0.00 0.00 -
NAPS 0.2771 0.4031 0.3366 0.3503 0.3714 0.3705 0.3932 -5.66%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.65 1.39 3.50 5.55 3.33 4.75 4.00 -
P/RPS 1.06 1.09 1.03 2.83 2.14 3.54 1.42 -4.75%
P/EPS 9.42 27.88 14.87 -240.57 -43.16 -66.20 3.90 15.82%
EY 10.61 3.59 6.72 -0.42 -2.32 -1.51 25.67 -13.68%
DY 6.06 5.76 3.71 1.80 3.00 0.00 0.00 -
P/NAPS 1.65 0.96 0.94 1.41 0.80 1.11 0.90 10.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 06/03/06 17/02/05 27/02/04 25/02/03 20/02/02 17/01/01 -
Price 1.88 1.67 6.90 5.45 2.70 4.53 4.10 -
P/RPS 1.21 1.31 2.03 2.78 1.74 3.38 1.45 -2.96%
P/EPS 10.74 33.49 29.32 -236.23 -34.99 -63.14 3.99 17.93%
EY 9.31 2.99 3.41 -0.42 -2.86 -1.58 25.05 -15.20%
DY 5.32 4.79 1.88 1.83 3.70 0.00 0.00 -
P/NAPS 1.88 1.15 1.85 1.38 0.64 1.06 0.92 12.64%

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