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 - 733,831
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 139.87 158.19 161.29 163.39 159.15 190.11 192.50 -19.16%
  QoQ % -11.58% -1.92% -1.29% 2.66% -16.29% -1.24% -
  Horiz. % 72.66% 82.18% 83.79% 84.88% 82.68% 98.76% 100.00%
EPS -7.37 2.71 4.07 4.66 2.77 24.79 25.66 -
  QoQ % -371.96% -33.42% -12.66% 68.23% -88.83% -3.39% -
  Horiz. % -28.72% 10.56% 15.86% 18.16% 10.80% 96.61% 100.00%
DPS 0.00 1.83 0.00 0.00 0.00 7.35 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 18,275.00% -
  Horiz. % 0.00% 4,575.00% 0.00% 0.00% 0.00% 18,375.00% 100.00%
NAPS 1.4353 1.4842 1.4831 1.4630 1.4548 1.4442 1.4179 0.82%
  QoQ % -3.29% 0.07% 1.37% 0.56% 0.73% 1.85% -
  Horiz. % 101.23% 104.68% 104.60% 103.18% 102.60% 101.85% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers