[UNISEM] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
08-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 16.3%
YoY- 135.25%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,357,801 1,184,880 1,103,382 1,136,193 669,685 624,709 507,606 17.81%
PBT 152,977 130,599 -25,731 133,633 71,601 72,480 21,444 38.72%
Tax -5,908 -5,099 -1,482 5,602 -13,748 -23,474 2,025 -
NP 147,069 125,500 -27,213 139,235 57,853 49,006 23,469 35.76%
-
NP to SH 145,401 126,539 -25,490 138,508 58,878 49,663 23,509 35.46%
-
Tax Rate 3.86% 3.90% - -4.19% 19.20% 32.39% -9.44% -
Total Cost 1,210,732 1,059,380 1,130,595 996,958 611,832 575,703 484,137 16.49%
-
Net Worth 1,067,585 960,352 835,481 825,595 669,660 655,396 532,345 12.29%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 33,919 12,961 11,788 47,133 44,675 35,805 19,008 10.12%
Div Payout % 23.33% 10.24% 0.00% 34.03% 75.88% 72.10% 80.86% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,067,585 960,352 835,481 825,595 669,660 655,396 532,345 12.29%
NOSH 678,133 518,381 471,224 471,122 470,333 446,881 446,000 7.22%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.83% 10.59% -2.47% 12.25% 8.64% 7.84% 4.62% -
ROE 13.62% 13.18% -3.05% 16.78% 8.79% 7.58% 4.42% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 200.23 228.57 234.15 241.17 142.39 139.79 113.81 9.86%
EPS 21.44 24.41 -5.41 29.40 12.52 11.11 5.27 26.33%
DPS 5.00 2.50 2.50 10.00 9.50 8.00 4.26 2.70%
NAPS 1.5743 1.8526 1.773 1.7524 1.4238 1.4666 1.1936 4.71%
Adjusted Per Share Value based on latest NOSH - 471,122
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 84.17 73.45 68.40 70.44 41.52 38.73 31.47 17.80%
EPS 9.01 7.84 -1.58 8.59 3.65 3.08 1.46 35.41%
DPS 2.10 0.80 0.73 2.92 2.77 2.22 1.18 10.07%
NAPS 0.6618 0.5954 0.5179 0.5118 0.4151 0.4063 0.33 12.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.91 2.68 0.56 1.25 2.00 1.67 1.75 -
P/RPS 0.95 1.17 0.24 0.52 1.40 1.19 1.54 -7.73%
P/EPS 8.91 10.98 -10.35 4.25 15.98 15.03 33.20 -19.67%
EY 11.23 9.11 -9.66 23.52 6.26 6.65 3.01 24.52%
DY 2.62 0.93 4.46 8.00 4.75 4.79 2.44 1.19%
P/NAPS 1.21 1.45 0.32 0.71 1.40 1.14 1.47 -3.19%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/04/11 05/05/10 14/05/09 08/05/08 15/05/07 10/05/06 28/04/05 -
Price 1.97 3.25 1.10 1.45 1.86 1.94 1.78 -
P/RPS 0.98 1.42 0.47 0.60 1.31 1.39 1.56 -7.45%
P/EPS 9.19 13.31 -20.34 4.93 14.86 17.46 33.77 -19.49%
EY 10.88 7.51 -4.92 20.28 6.73 5.73 2.96 24.21%
DY 2.54 0.77 2.27 6.90 5.11 4.12 2.39 1.01%
P/NAPS 1.25 1.75 0.62 0.83 1.31 1.32 1.49 -2.88%

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