Highlights

[UNISEM] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     21.98%    YoY -     -223.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 998,892 1,091,948 1,096,677 1,079,112 1,026,444 1,160,863 1,183,577 -10.68%
  QoQ % -8.52% -0.43% 1.63% 5.13% -11.58% -1.92% -
  Horiz. % 84.40% 92.26% 92.66% 91.17% 86.72% 98.08% 100.00%
PBT -41,292 -35,432 -20,528 -48,964 -64,960 14,381 26,018 -
  QoQ % -16.54% -72.60% 58.08% 24.62% -551.71% -44.73% -
  Horiz. % -158.70% -136.18% -78.90% -188.19% -249.67% 55.27% 100.00%
Tax 160 2,140 3,037 6,068 10,216 5,326 3,620 -87.48%
  QoQ % -92.52% -29.54% -49.95% -40.60% 91.81% 47.13% -
  Horiz. % 4.42% 59.12% 83.90% 167.62% 282.21% 147.13% 100.00%
NP -41,132 -33,292 -17,490 -42,896 -54,744 19,707 29,638 -
  QoQ % -23.55% -90.34% 59.23% 21.64% -377.79% -33.51% -
  Horiz. % -138.78% -112.33% -59.01% -144.73% -184.70% 66.49% 100.00%
NP to SH -38,976 -32,306 -17,073 -42,222 -54,116 19,851 29,842 -
  QoQ % -20.65% -89.22% 59.56% 21.98% -372.61% -33.48% -
  Horiz. % -130.60% -108.25% -57.21% -141.48% -181.34% 66.52% 100.00%
Tax Rate - % - % - % - % - % -37.03 % -13.91 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -166.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 266.21% 100.00%
Total Cost 1,040,024 1,125,240 1,114,167 1,122,008 1,081,188 1,141,156 1,153,938 -6.69%
  QoQ % -7.57% 0.99% -0.70% 3.78% -5.26% -1.11% -
  Horiz. % 90.13% 97.51% 96.55% 97.23% 93.70% 98.89% 100.00%
Net Worth 1,022,179 1,028,261 1,042,933 1,052,649 1,053,242 1,089,116 1,088,358 -4.09%
  QoQ % -0.59% -1.41% -0.92% -0.06% -3.29% 0.07% -
  Horiz. % 93.92% 94.48% 95.83% 96.72% 96.77% 100.07% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 13,488 - - - 13,464 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.18% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 67.83 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,022,179 1,028,261 1,042,933 1,052,649 1,053,242 1,089,116 1,088,358 -4.09%
  QoQ % -0.59% -1.41% -0.92% -0.06% -3.29% 0.07% -
  Horiz. % 93.92% 94.48% 95.83% 96.72% 96.77% 100.07% 100.00%
NOSH 671,999 674,446 673,947 674,472 673,084 673,208 674,156 -0.21%
  QoQ % -0.36% 0.07% -0.08% 0.21% -0.02% -0.14% -
  Horiz. % 99.68% 100.04% 99.97% 100.05% 99.84% 99.86% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.12 % -3.05 % -1.59 % -3.98 % -5.33 % 1.70 % 2.50 % -
  QoQ % -35.08% -91.82% 60.05% 25.33% -413.53% -32.00% -
  Horiz. % -164.80% -122.00% -63.60% -159.20% -213.20% 68.00% 100.00%
ROE -3.81 % -3.14 % -1.64 % -4.01 % -5.14 % 1.82 % 2.74 % -
  QoQ % -21.34% -91.46% 59.10% 21.98% -382.42% -33.58% -
  Horiz. % -139.05% -114.60% -59.85% -146.35% -187.59% 66.42% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 148.64 161.90 162.72 159.99 152.50 172.44 175.56 -10.49%
  QoQ % -8.19% -0.50% 1.71% 4.91% -11.56% -1.78% -
  Horiz. % 84.67% 92.22% 92.69% 91.13% 86.86% 98.22% 100.00%
EPS -5.80 -4.79 -2.53 -6.26 -8.04 2.94 4.43 -
  QoQ % -21.09% -89.33% 59.58% 22.14% -373.47% -33.63% -
  Horiz. % -130.93% -108.13% -57.11% -141.31% -181.49% 66.37% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5211 1.5246 1.5475 1.5607 1.5648 1.6178 1.6144 -3.89%
  QoQ % -0.23% -1.48% -0.85% -0.26% -3.28% 0.21% -
  Horiz. % 94.22% 94.44% 95.86% 96.67% 96.93% 100.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 136.12 148.80 149.45 147.05 139.87 158.19 161.29 -10.69%
  QoQ % -8.52% -0.43% 1.63% 5.13% -11.58% -1.92% -
  Horiz. % 84.39% 92.26% 92.66% 91.17% 86.72% 98.08% 100.00%
EPS -5.31 -4.40 -2.33 -5.75 -7.37 2.71 4.07 -
  QoQ % -20.68% -88.84% 59.48% 21.98% -371.96% -33.42% -
  Horiz. % -130.47% -108.11% -57.25% -141.28% -181.08% 66.58% 100.00%
DPS 0.00 1.84 0.00 0.00 0.00 1.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.55% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3929 1.4012 1.4212 1.4345 1.4353 1.4842 1.4831 -4.09%
  QoQ % -0.59% -1.41% -0.93% -0.06% -3.29% 0.07% -
  Horiz. % 93.92% 94.48% 95.83% 96.72% 96.78% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.8900 0.8600 1.0000 1.3600 1.4700 1.0900 1.0200 -
P/RPS 0.60 0.53 0.61 0.85 0.96 0.63 0.58 2.28%
  QoQ % 13.21% -13.11% -28.24% -11.46% 52.38% 8.62% -
  Horiz. % 103.45% 91.38% 105.17% 146.55% 165.52% 108.62% 100.00%
P/EPS -15.34 -17.95 -39.47 -21.73 -18.28 36.97 23.04 -
  QoQ % 14.54% 54.52% -81.64% -18.87% -149.45% 60.46% -
  Horiz. % -66.58% -77.91% -171.31% -94.31% -79.34% 160.46% 100.00%
EY -6.52 -5.57 -2.53 -4.60 -5.47 2.71 4.34 -
  QoQ % -17.06% -120.16% 45.00% 15.90% -301.85% -37.56% -
  Horiz. % -150.23% -128.34% -58.29% -105.99% -126.04% 62.44% 100.00%
DY 0.00 2.33 0.00 0.00 0.00 1.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.32% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.56 0.65 0.87 0.94 0.67 0.63 -4.28%
  QoQ % 5.36% -13.85% -25.29% -7.45% 40.30% 6.35% -
  Horiz. % 93.65% 88.89% 103.17% 138.10% 149.21% 106.35% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 24/04/13 18/02/13 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 -
Price 0.8800 0.9900 0.9500 1.2500 1.4600 1.4700 1.2600 -
P/RPS 0.59 0.61 0.58 0.78 0.96 0.85 0.72 -12.42%
  QoQ % -3.28% 5.17% -25.64% -18.75% 12.94% 18.06% -
  Horiz. % 81.94% 84.72% 80.56% 108.33% 133.33% 118.06% 100.00%
P/EPS -15.17 -20.67 -37.50 -19.97 -18.16 49.85 28.46 -
  QoQ % 26.61% 44.88% -87.78% -9.97% -136.43% 75.16% -
  Horiz. % -53.30% -72.63% -131.76% -70.17% -63.81% 175.16% 100.00%
EY -6.59 -4.84 -2.67 -5.01 -5.51 2.01 3.51 -
  QoQ % -36.16% -81.27% 46.71% 9.07% -374.13% -42.74% -
  Horiz. % -187.75% -137.89% -76.07% -142.74% -156.98% 57.26% 100.00%
DY 0.00 2.02 0.00 0.00 0.00 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 148.53% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.65 0.61 0.80 0.93 0.91 0.78 -17.91%
  QoQ % -10.77% 6.56% -23.75% -13.98% 2.20% 16.67% -
  Horiz. % 74.36% 83.33% 78.21% 102.56% 119.23% 116.67% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

364  191  482  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 MINETEC 0.205+0.01 
 VC 0.06+0.005 
 ARMADA 0.185+0.01 
 VELESTO 0.17+0.005 
 HSI-H8M 0.42-0.04 
 HIBISCS-WC 0.13+0.025 
 IKHMAS 0.045+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers