[UNISEM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 388.72%
YoY- 156.42%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 669,685 624,709 507,606 328,189 230,564 162,514 383,895 9.71%
PBT 71,601 72,480 21,444 12,017 -15,663 -13,418 136,699 -10.21%
Tax -13,748 -23,474 2,025 -2,466 -1,265 415 -15,898 -2.39%
NP 57,853 49,006 23,469 9,551 -16,928 -13,003 120,801 -11.54%
-
NP to SH 58,878 49,663 23,509 9,551 -16,928 -20,405 120,801 -11.28%
-
Tax Rate 19.20% 32.39% -9.44% 20.52% - - 11.63% -
Total Cost 611,832 575,703 484,137 318,638 247,492 175,517 263,094 15.09%
-
Net Worth 669,660 655,396 532,345 578,575 592,598 609,970 646,066 0.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 44,675 35,805 19,008 14,338 14,308 - - -
Div Payout % 75.88% 72.10% 80.86% 150.13% 0.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 669,660 655,396 532,345 578,575 592,598 609,970 646,066 0.59%
NOSH 470,333 446,881 446,000 144,589 143,253 143,225 142,979 21.94%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.64% 7.84% 4.62% 2.91% -7.34% -8.00% 31.47% -
ROE 8.79% 7.58% 4.42% 1.65% -2.86% -3.35% 18.70% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 142.39 139.79 113.81 226.98 160.95 113.47 268.50 -10.02%
EPS 12.52 11.11 5.27 6.61 -11.82 -14.25 84.49 -27.24%
DPS 9.50 8.00 4.26 9.92 10.00 0.00 0.00 -
NAPS 1.4238 1.4666 1.1936 4.0015 4.1367 4.2588 4.5186 -17.50%
Adjusted Per Share Value based on latest NOSH - 144,589
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 41.52 38.73 31.47 20.35 14.29 10.07 23.80 9.71%
EPS 3.65 3.08 1.46 0.59 -1.05 -1.26 7.49 -11.28%
DPS 2.77 2.22 1.18 0.89 0.89 0.00 0.00 -
NAPS 0.4151 0.4063 0.33 0.3587 0.3674 0.3781 0.4005 0.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 1.67 1.75 5.45 2.28 6.25 3.60 -
P/RPS 1.40 1.19 1.54 2.40 1.42 5.51 1.34 0.73%
P/EPS 15.98 15.03 33.20 82.51 -19.29 -43.87 4.26 24.63%
EY 6.26 6.65 3.01 1.21 -5.18 -2.28 23.47 -19.76%
DY 4.75 4.79 2.44 1.82 4.39 0.00 0.00 -
P/NAPS 1.40 1.14 1.47 1.36 0.55 1.47 0.80 9.77%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 10/05/06 28/04/05 29/04/04 28/04/03 26/04/02 02/05/01 -
Price 1.86 1.94 1.78 4.95 2.60 7.00 3.83 -
P/RPS 1.31 1.39 1.56 2.18 1.62 6.17 1.43 -1.44%
P/EPS 14.86 17.46 33.77 74.94 -22.00 -49.13 4.53 21.88%
EY 6.73 5.73 2.96 1.33 -4.54 -2.04 22.06 -17.94%
DY 5.11 4.12 2.39 2.00 3.85 0.00 0.00 -
P/NAPS 1.31 1.32 1.49 1.24 0.63 1.64 0.85 7.47%

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