Highlights

[UNISEM] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     7.72%    YoY -     9,919.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,167,900 1,395,078 1,412,597 1,377,512 1,317,008 1,036,310 959,305 14.03%
  QoQ % -16.28% -1.24% 2.55% 4.59% 27.09% 8.03% -
  Horiz. % 121.74% 145.43% 147.25% 143.59% 137.29% 108.03% 100.00%
PBT 21,952 193,289 206,021 197,768 183,200 58,379 29,132 -17.21%
  QoQ % -88.64% -6.18% 4.17% 7.95% 213.81% 100.39% -
  Horiz. % 75.35% 663.49% 707.20% 678.87% 628.86% 200.39% 100.00%
Tax -200 -10,331 -17,644 -19,082 -17,892 2,366 5,372 -
  QoQ % 98.06% 41.45% 7.54% -6.65% -856.21% -55.96% -
  Horiz. % -3.72% -192.31% -328.44% -355.21% -333.06% 44.04% 100.00%
NP 21,752 182,958 188,377 178,686 165,308 60,745 34,504 -26.50%
  QoQ % -88.11% -2.88% 5.42% 8.09% 172.13% 76.05% -
  Horiz. % 63.04% 530.25% 545.96% 517.87% 479.10% 176.05% 100.00%
NP to SH 20,344 181,942 188,281 179,352 166,504 61,821 35,630 -31.20%
  QoQ % -88.82% -3.37% 4.98% 7.72% 169.33% 73.51% -
  Horiz. % 57.10% 510.63% 528.42% 503.36% 467.31% 173.51% 100.00%
Tax Rate 0.91 % 5.34 % 8.56 % 9.65 % 9.77 % -4.05 % -18.44 % -
  QoQ % -82.96% -37.62% -11.30% -1.23% 341.23% 78.04% -
  Horiz. % -4.93% -28.96% -46.42% -52.33% -52.98% 21.96% 100.00%
Total Cost 1,146,148 1,212,120 1,224,220 1,198,826 1,151,700 975,565 924,801 15.39%
  QoQ % -5.44% -0.99% 2.12% 4.09% 18.05% 5.49% -
  Horiz. % 123.93% 131.07% 132.38% 129.63% 124.53% 105.49% 100.00%
Net Worth 1,067,585 1,059,834 1,040,512 1,006,196 960,352 950,134 856,361 15.85%
  QoQ % 0.73% 1.86% 3.41% 4.77% 1.08% 10.95% -
  Horiz. % 124.67% 123.76% 121.50% 117.50% 112.14% 110.95% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 53,928 269 - - 12,965 - -
  QoQ % 0.00% 19,902.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 415.93% 2.08% 0.00% 0.00% 100.00% -
Div Payout % - % 29.64 % 0.14 % - % - % 20.97 % - % -
  QoQ % 0.00% 21,071.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.34% 0.67% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,067,585 1,059,834 1,040,512 1,006,196 960,352 950,134 856,361 15.85%
  QoQ % 0.73% 1.86% 3.41% 4.77% 1.08% 10.95% -
  Horiz. % 124.67% 123.76% 121.50% 117.50% 112.14% 110.95% 100.00%
NOSH 678,133 674,108 674,038 518,658 518,381 518,632 471,305 27.48%
  QoQ % 0.60% 0.01% 29.96% 0.05% -0.05% 10.04% -
  Horiz. % 143.88% 143.03% 143.02% 110.05% 109.99% 110.04% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.86 % 13.11 % 13.34 % 12.97 % 12.55 % 5.86 % 3.60 % -35.64%
  QoQ % -85.81% -1.72% 2.85% 3.35% 114.16% 62.78% -
  Horiz. % 51.67% 364.17% 370.56% 360.28% 348.61% 162.78% 100.00%
ROE 1.91 % 17.17 % 18.10 % 17.82 % 17.34 % 6.51 % 4.16 % -40.51%
  QoQ % -88.88% -5.14% 1.57% 2.77% 166.36% 56.49% -
  Horiz. % 45.91% 412.74% 435.10% 428.37% 416.83% 156.49% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 172.22 206.95 209.57 265.59 254.06 199.82 203.54 -10.55%
  QoQ % -16.78% -1.25% -21.09% 4.54% 27.14% -1.83% -
  Horiz. % 84.61% 101.68% 102.96% 130.49% 124.82% 98.17% 100.00%
EPS 3.00 26.99 27.93 34.58 32.12 11.92 7.56 -46.03%
  QoQ % -88.88% -3.37% -19.23% 7.66% 169.46% 57.67% -
  Horiz. % 39.68% 357.01% 369.44% 457.41% 424.87% 157.67% 100.00%
DPS 0.00 8.00 0.04 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 19,900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 320.00% 1.60% 0.00% 0.00% 100.00% -
NAPS 1.5743 1.5722 1.5437 1.9400 1.8526 1.8320 1.8170 -9.12%
  QoQ % 0.13% 1.85% -20.43% 4.72% 1.12% 0.83% -
  Horiz. % 86.64% 86.53% 84.96% 106.77% 101.96% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 159.15 190.11 192.50 187.72 179.47 141.22 130.73 14.03%
  QoQ % -16.29% -1.24% 2.55% 4.60% 27.09% 8.02% -
  Horiz. % 121.74% 145.42% 147.25% 143.59% 137.28% 108.02% 100.00%
EPS 2.77 24.79 25.66 24.44 22.69 8.42 4.86 -31.28%
  QoQ % -88.83% -3.39% 4.99% 7.71% 169.48% 73.25% -
  Horiz. % 57.00% 510.08% 527.98% 502.88% 466.87% 173.25% 100.00%
DPS 0.00 7.35 0.04 0.00 0.00 1.77 0.00 -
  QoQ % 0.00% 18,275.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 415.25% 2.26% 0.00% 0.00% 100.00% -
NAPS 1.4548 1.4442 1.4179 1.3712 1.3087 1.2948 1.1670 15.85%
  QoQ % 0.73% 1.85% 3.41% 4.78% 1.07% 10.95% -
  Horiz. % 124.66% 123.75% 121.50% 117.50% 112.14% 110.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.9100 2.3000 1.9800 2.9000 2.6800 1.6400 1.5700 -
P/RPS 1.11 1.11 0.94 1.09 1.05 0.82 0.77 27.64%
  QoQ % 0.00% 18.09% -13.76% 3.81% 28.05% 6.49% -
  Horiz. % 144.16% 144.16% 122.08% 141.56% 136.36% 106.49% 100.00%
P/EPS 63.67 8.52 7.09 8.39 8.34 13.76 20.77 111.17%
  QoQ % 647.30% 20.17% -15.49% 0.60% -39.39% -33.75% -
  Horiz. % 306.55% 41.02% 34.14% 40.39% 40.15% 66.25% 100.00%
EY 1.57 11.73 14.11 11.92 11.99 7.27 4.82 -52.69%
  QoQ % -86.62% -16.87% 18.37% -0.58% 64.92% 50.83% -
  Horiz. % 32.57% 243.36% 292.74% 247.30% 248.76% 150.83% 100.00%
DY 0.00 3.48 0.02 0.00 0.00 1.52 0.00 -
  QoQ % 0.00% 17,300.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 228.95% 1.32% 0.00% 0.00% 100.00% -
P/NAPS 1.21 1.46 1.28 1.49 1.45 0.90 0.86 25.59%
  QoQ % -17.12% 14.06% -14.09% 2.76% 61.11% 4.65% -
  Horiz. % 140.70% 169.77% 148.84% 173.26% 168.60% 104.65% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 24/02/11 02/11/10 30/07/10 05/05/10 22/02/10 02/11/09 -
Price 1.9700 1.8000 1.8300 2.2900 3.2500 2.2000 1.5300 -
P/RPS 1.14 0.87 0.87 0.86 1.28 1.10 0.75 32.23%
  QoQ % 31.03% 0.00% 1.16% -32.81% 16.36% 46.67% -
  Horiz. % 152.00% 116.00% 116.00% 114.67% 170.67% 146.67% 100.00%
P/EPS 65.67 6.67 6.55 6.62 10.12 18.46 20.24 119.32%
  QoQ % 884.56% 1.83% -1.06% -34.58% -45.18% -8.79% -
  Horiz. % 324.46% 32.95% 32.36% 32.71% 50.00% 91.21% 100.00%
EY 1.52 14.99 15.26 15.10 9.88 5.42 4.94 -54.46%
  QoQ % -89.86% -1.77% 1.06% 52.83% 82.29% 9.72% -
  Horiz. % 30.77% 303.44% 308.91% 305.67% 200.00% 109.72% 100.00%
DY 0.00 4.44 0.02 0.00 0.00 1.14 0.00 -
  QoQ % 0.00% 22,100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 389.47% 1.75% 0.00% 0.00% 100.00% -
P/NAPS 1.25 1.14 1.19 1.18 1.75 1.20 0.84 30.37%
  QoQ % 9.65% -4.20% 0.85% -32.57% 45.83% 42.86% -
  Horiz. % 148.81% 135.71% 141.67% 140.48% 208.33% 142.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers