[UNISEM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -24.77%
YoY- 18.56%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,184,880 1,103,382 1,136,193 669,685 624,709 507,606 328,189 23.84%
PBT 130,599 -25,731 133,633 71,601 72,480 21,444 12,017 48.80%
Tax -5,099 -1,482 5,602 -13,748 -23,474 2,025 -2,466 12.86%
NP 125,500 -27,213 139,235 57,853 49,006 23,469 9,551 53.58%
-
NP to SH 126,539 -25,490 138,508 58,878 49,663 23,509 9,551 53.79%
-
Tax Rate 3.90% - -4.19% 19.20% 32.39% -9.44% 20.52% -
Total Cost 1,059,380 1,130,595 996,958 611,832 575,703 484,137 318,638 22.15%
-
Net Worth 960,352 835,481 825,595 669,660 655,396 532,345 578,575 8.80%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 12,961 11,788 47,133 44,675 35,805 19,008 14,338 -1.66%
Div Payout % 10.24% 0.00% 34.03% 75.88% 72.10% 80.86% 150.13% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 960,352 835,481 825,595 669,660 655,396 532,345 578,575 8.80%
NOSH 518,381 471,224 471,122 470,333 446,881 446,000 144,589 23.70%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.59% -2.47% 12.25% 8.64% 7.84% 4.62% 2.91% -
ROE 13.18% -3.05% 16.78% 8.79% 7.58% 4.42% 1.65% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 228.57 234.15 241.17 142.39 139.79 113.81 226.98 0.11%
EPS 24.41 -5.41 29.40 12.52 11.11 5.27 6.61 24.31%
DPS 2.50 2.50 10.00 9.50 8.00 4.26 9.92 -20.51%
NAPS 1.8526 1.773 1.7524 1.4238 1.4666 1.1936 4.0015 -12.03%
Adjusted Per Share Value based on latest NOSH - 470,333
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 73.45 68.40 70.44 41.52 38.73 31.47 20.35 23.84%
EPS 7.84 -1.58 8.59 3.65 3.08 1.46 0.59 53.87%
DPS 0.80 0.73 2.92 2.77 2.22 1.18 0.89 -1.76%
NAPS 0.5954 0.5179 0.5118 0.4151 0.4063 0.33 0.3587 8.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.68 0.56 1.25 2.00 1.67 1.75 5.45 -
P/RPS 1.17 0.24 0.52 1.40 1.19 1.54 2.40 -11.28%
P/EPS 10.98 -10.35 4.25 15.98 15.03 33.20 82.51 -28.53%
EY 9.11 -9.66 23.52 6.26 6.65 3.01 1.21 39.97%
DY 0.93 4.46 8.00 4.75 4.79 2.44 1.82 -10.58%
P/NAPS 1.45 0.32 0.71 1.40 1.14 1.47 1.36 1.07%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 05/05/10 14/05/09 08/05/08 15/05/07 10/05/06 28/04/05 29/04/04 -
Price 3.25 1.10 1.45 1.86 1.94 1.78 4.95 -
P/RPS 1.42 0.47 0.60 1.31 1.39 1.56 2.18 -6.89%
P/EPS 13.31 -20.34 4.93 14.86 17.46 33.77 74.94 -25.01%
EY 7.51 -4.92 20.28 6.73 5.73 2.96 1.33 33.42%
DY 0.77 2.27 6.90 5.11 4.12 2.39 2.00 -14.70%
P/NAPS 1.75 0.62 0.83 1.31 1.32 1.49 1.24 5.90%

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