Highlights

[UNISEM] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     68.24%    YoY -     -80.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,026,444 1,160,863 1,183,577 1,198,988 1,167,900 1,395,078 1,412,597 -19.16%
  QoQ % -11.58% -1.92% -1.29% 2.66% -16.28% -1.24% -
  Horiz. % 72.66% 82.18% 83.79% 84.88% 82.68% 98.76% 100.00%
PBT -64,960 14,381 26,018 34,612 21,952 193,289 206,021 -
  QoQ % -551.71% -44.73% -24.83% 57.67% -88.64% -6.18% -
  Horiz. % -31.53% 6.98% 12.63% 16.80% 10.66% 93.82% 100.00%
Tax 10,216 5,326 3,620 66 -200 -10,331 -17,644 -
  QoQ % 91.81% 47.13% 5,384.85% 133.00% 98.06% 41.45% -
  Horiz. % -57.90% -30.19% -20.52% -0.37% 1.13% 58.55% 100.00%
NP -54,744 19,707 29,638 34,678 21,752 182,958 188,377 -
  QoQ % -377.79% -33.51% -14.53% 59.42% -88.11% -2.88% -
  Horiz. % -29.06% 10.46% 15.73% 18.41% 11.55% 97.12% 100.00%
NP to SH -54,116 19,851 29,842 34,226 20,344 181,942 188,281 -
  QoQ % -372.61% -33.48% -12.81% 68.24% -88.82% -3.37% -
  Horiz. % -28.74% 10.54% 15.85% 18.18% 10.81% 96.63% 100.00%
Tax Rate - % -37.03 % -13.91 % -0.19 % 0.91 % 5.34 % 8.56 % -
  QoQ % 0.00% -166.21% -7,221.05% -120.88% -82.96% -37.62% -
  Horiz. % 0.00% -432.59% -162.50% -2.22% 10.63% 62.38% 100.00%
Total Cost 1,081,188 1,141,156 1,153,938 1,164,310 1,146,148 1,212,120 1,224,220 -7.94%
  QoQ % -5.26% -1.11% -0.89% 1.58% -5.44% -0.99% -
  Horiz. % 88.32% 93.21% 94.26% 95.11% 93.62% 99.01% 100.00%
Net Worth 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 0.81%
  QoQ % -3.29% 0.07% 1.37% 0.56% 0.73% 1.86% -
  Horiz. % 101.22% 104.67% 104.60% 103.18% 102.60% 101.86% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 13,464 - - - 53,928 269 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 19,902.12% -
  Horiz. % 0.00% 4,993.85% 0.00% 0.00% 0.00% 20,002.12% 100.00%
Div Payout % - % 67.83 % - % - % - % 29.64 % 0.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 21,071.43% -
  Horiz. % 0.00% 48,450.00% 0.00% 0.00% 0.00% 21,171.43% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 0.81%
  QoQ % -3.29% 0.07% 1.37% 0.56% 0.73% 1.86% -
  Horiz. % 101.22% 104.67% 104.60% 103.18% 102.60% 101.86% 100.00%
NOSH 673,084 673,208 674,156 673,740 678,133 674,108 674,038 -0.09%
  QoQ % -0.02% -0.14% 0.06% -0.65% 0.60% 0.01% -
  Horiz. % 99.86% 99.88% 100.02% 99.96% 100.61% 100.01% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.33 % 1.70 % 2.50 % 2.89 % 1.86 % 13.11 % 13.34 % -
  QoQ % -413.53% -32.00% -13.49% 55.38% -85.81% -1.72% -
  Horiz. % -39.96% 12.74% 18.74% 21.66% 13.94% 98.28% 100.00%
ROE -5.14 % 1.82 % 2.74 % 3.19 % 1.91 % 17.17 % 18.10 % -
  QoQ % -382.42% -33.58% -14.11% 67.02% -88.88% -5.14% -
  Horiz. % -28.40% 10.06% 15.14% 17.62% 10.55% 94.86% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 152.50 172.44 175.56 177.96 172.22 206.95 209.57 -19.08%
  QoQ % -11.56% -1.78% -1.35% 3.33% -16.78% -1.25% -
  Horiz. % 72.77% 82.28% 83.77% 84.92% 82.18% 98.75% 100.00%
EPS -8.04 2.94 4.43 5.08 3.00 26.99 27.93 -
  QoQ % -373.47% -33.63% -12.80% 69.33% -88.88% -3.37% -
  Horiz. % -28.79% 10.53% 15.86% 18.19% 10.74% 96.63% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 8.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 19,900.00% -
  Horiz. % 0.00% 5,000.00% 0.00% 0.00% 0.00% 20,000.00% 100.00%
NAPS 1.5648 1.6178 1.6144 1.5935 1.5743 1.5722 1.5437 0.91%
  QoQ % -3.28% 0.21% 1.31% 1.22% 0.13% 1.85% -
  Horiz. % 101.37% 104.80% 104.58% 103.23% 101.98% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,613,079
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 63.63 71.97 73.37 74.33 72.40 86.49 87.57 -19.16%
  QoQ % -11.59% -1.91% -1.29% 2.67% -16.29% -1.23% -
  Horiz. % 72.66% 82.19% 83.78% 84.88% 82.68% 98.77% 100.00%
EPS -3.35 1.23 1.85 2.12 1.26 11.28 11.67 -
  QoQ % -372.36% -33.51% -12.74% 68.25% -88.83% -3.34% -
  Horiz. % -28.71% 10.54% 15.85% 18.17% 10.80% 96.66% 100.00%
DPS 0.00 0.83 0.00 0.00 0.00 3.34 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16,600.00% -
  Horiz. % 0.00% 4,150.00% 0.00% 0.00% 0.00% 16,700.00% 100.00%
NAPS 0.6529 0.6752 0.6747 0.6656 0.6618 0.6570 0.6450 0.81%
  QoQ % -3.30% 0.07% 1.37% 0.57% 0.73% 1.86% -
  Horiz. % 101.22% 104.68% 104.60% 103.19% 102.60% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.4700 1.0900 1.0200 1.5900 1.9100 2.3000 1.9800 -
P/RPS 0.96 0.63 0.58 0.89 1.11 1.11 0.94 1.41%
  QoQ % 52.38% 8.62% -34.83% -19.82% 0.00% 18.09% -
  Horiz. % 102.13% 67.02% 61.70% 94.68% 118.09% 118.09% 100.00%
P/EPS -18.28 36.97 23.04 31.30 63.67 8.52 7.09 -
  QoQ % -149.45% 60.46% -26.39% -50.84% 647.30% 20.17% -
  Horiz. % -257.83% 521.44% 324.96% 441.47% 898.03% 120.17% 100.00%
EY -5.47 2.71 4.34 3.19 1.57 11.73 14.11 -
  QoQ % -301.85% -37.56% 36.05% 103.18% -86.62% -16.87% -
  Horiz. % -38.77% 19.21% 30.76% 22.61% 11.13% 83.13% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 3.48 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17,300.00% -
  Horiz. % 0.00% 9,150.00% 0.00% 0.00% 0.00% 17,400.00% 100.00%
P/NAPS 0.94 0.67 0.63 1.00 1.21 1.46 1.28 -18.59%
  QoQ % 40.30% 6.35% -37.00% -17.36% -17.12% 14.06% -
  Horiz. % 73.44% 52.34% 49.22% 78.12% 94.53% 114.06% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 02/05/12 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 -
Price 1.4600 1.4700 1.2600 1.4000 1.9700 1.8000 1.8300 -
P/RPS 0.96 0.85 0.72 0.79 1.14 0.87 0.87 6.78%
  QoQ % 12.94% 18.06% -8.86% -30.70% 31.03% 0.00% -
  Horiz. % 110.34% 97.70% 82.76% 90.80% 131.03% 100.00% 100.00%
P/EPS -18.16 49.85 28.46 27.56 65.67 6.67 6.55 -
  QoQ % -136.43% 75.16% 3.27% -58.03% 884.56% 1.83% -
  Horiz. % -277.25% 761.07% 434.50% 420.76% 1,002.60% 101.83% 100.00%
EY -5.51 2.01 3.51 3.63 1.52 14.99 15.26 -
  QoQ % -374.13% -42.74% -3.31% 138.82% -89.86% -1.77% -
  Horiz. % -36.11% 13.17% 23.00% 23.79% 9.96% 98.23% 100.00%
DY 0.00 1.36 0.00 0.00 0.00 4.44 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 22,100.00% -
  Horiz. % 0.00% 6,800.00% 0.00% 0.00% 0.00% 22,200.00% 100.00%
P/NAPS 0.93 0.91 0.78 0.88 1.25 1.14 1.19 -15.14%
  QoQ % 2.20% 16.67% -11.36% -29.60% 9.65% -4.20% -
  Horiz. % 78.15% 76.47% 65.55% 73.95% 105.04% 95.80% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS