[UNISEM] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.08%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,395,078 1,036,310 1,233,381 972,484 692,754 568,976 493,900 18.88%
PBT 193,289 58,381 23,992 117,738 92,932 39,856 33,633 33.81%
Tax -10,331 2,366 -5,656 1,875 -15,723 -17,876 644 -
NP 182,958 60,747 18,336 119,613 77,209 21,980 34,277 32.18%
-
NP to SH 181,941 61,823 19,837 119,093 78,266 22,324 34,277 32.05%
-
Tax Rate 5.34% -4.05% 23.57% -1.59% 16.92% 44.85% -1.91% -
Total Cost 1,212,120 975,563 1,215,045 852,871 615,545 546,996 459,623 17.53%
-
Net Worth 1,060,193 949,825 836,444 814,880 446,954 650,164 542,949 11.79%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 33,919 12,961 11,788 47,133 44,675 35,805 19,008 10.12%
Div Payout % 18.64% 20.97% 59.43% 39.58% 57.08% 160.39% 55.46% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,060,193 949,825 836,444 814,880 446,954 650,164 542,949 11.79%
NOSH 674,337 518,463 471,555 471,301 446,954 447,740 145,641 29.08%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.11% 5.86% 1.49% 12.30% 11.15% 3.86% 6.94% -
ROE 17.16% 6.51% 2.37% 14.61% 17.51% 3.43% 6.31% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 206.88 199.88 261.56 206.34 154.99 127.08 339.12 -7.90%
EPS 26.98 11.92 4.21 25.27 17.51 4.99 23.54 2.29%
DPS 5.03 2.50 2.50 10.00 10.00 8.00 13.00 -14.63%
NAPS 1.5722 1.832 1.7738 1.729 1.00 1.4521 3.728 -13.39%
Adjusted Per Share Value based on latest NOSH - 471,301
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 86.49 64.24 76.46 60.29 42.95 35.27 30.62 18.88%
EPS 11.28 3.83 1.23 7.38 4.85 1.38 2.12 32.11%
DPS 2.10 0.80 0.73 2.92 2.77 2.22 1.18 10.07%
NAPS 0.6572 0.5888 0.5185 0.5052 0.2771 0.4031 0.3366 11.79%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.30 1.64 0.70 1.65 1.65 1.39 3.50 -
P/RPS 1.11 0.82 0.27 0.80 1.06 1.09 1.03 1.25%
P/EPS 8.52 13.75 16.64 6.53 9.42 27.88 14.87 -8.86%
EY 11.73 7.27 6.01 15.31 10.61 3.59 6.72 9.72%
DY 2.19 1.52 3.57 6.06 6.06 5.76 3.71 -8.40%
P/NAPS 1.46 0.90 0.39 0.95 1.65 0.96 0.94 7.61%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 26/02/09 20/02/08 27/02/07 06/03/06 17/02/05 -
Price 1.80 2.20 0.60 1.51 1.88 1.67 6.90 -
P/RPS 0.87 1.10 0.23 0.73 1.21 1.31 2.03 -13.16%
P/EPS 6.67 18.45 14.26 5.98 10.74 33.49 29.32 -21.85%
EY 14.99 5.42 7.01 16.73 9.31 2.99 3.41 27.97%
DY 2.79 1.14 4.17 6.62 5.32 4.79 1.88 6.79%
P/NAPS 1.14 1.20 0.34 0.87 1.88 1.15 1.85 -7.74%

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