Highlights

[UNISEM] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     4.98%    YoY -     428.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,198,988 1,167,900 1,395,078 1,412,597 1,377,512 1,317,008 1,036,310 10.24%
  QoQ % 2.66% -16.28% -1.24% 2.55% 4.59% 27.09% -
  Horiz. % 115.70% 112.70% 134.62% 136.31% 132.92% 127.09% 100.00%
PBT 34,612 21,952 193,289 206,021 197,768 183,200 58,379 -29.49%
  QoQ % 57.67% -88.64% -6.18% 4.17% 7.95% 213.81% -
  Horiz. % 59.29% 37.60% 331.09% 352.90% 338.77% 313.81% 100.00%
Tax 66 -200 -10,331 -17,644 -19,082 -17,892 2,366 -90.86%
  QoQ % 133.00% 98.06% 41.45% 7.54% -6.65% -856.21% -
  Horiz. % 2.79% -8.45% -436.64% -745.73% -806.51% -756.21% 100.00%
NP 34,678 21,752 182,958 188,377 178,686 165,308 60,745 -31.25%
  QoQ % 59.42% -88.11% -2.88% 5.42% 8.09% 172.13% -
  Horiz. % 57.09% 35.81% 301.19% 310.11% 294.16% 272.13% 100.00%
NP to SH 34,226 20,344 181,942 188,281 179,352 166,504 61,821 -32.65%
  QoQ % 68.24% -88.82% -3.37% 4.98% 7.72% 169.33% -
  Horiz. % 55.36% 32.91% 294.30% 304.56% 290.11% 269.33% 100.00%
Tax Rate -0.19 % 0.91 % 5.34 % 8.56 % 9.65 % 9.77 % -4.05 % -87.07%
  QoQ % -120.88% -82.96% -37.62% -11.30% -1.23% 341.23% -
  Horiz. % 4.69% -22.47% -131.85% -211.36% -238.27% -241.23% 100.00%
Total Cost 1,164,310 1,146,148 1,212,120 1,224,220 1,198,826 1,151,700 975,565 12.55%
  QoQ % 1.58% -5.44% -0.99% 2.12% 4.09% 18.05% -
  Horiz. % 119.35% 117.49% 124.25% 125.49% 122.89% 118.05% 100.00%
Net Worth 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 960,352 950,134 8.51%
  QoQ % 0.56% 0.73% 1.86% 3.41% 4.77% 1.08% -
  Horiz. % 113.00% 112.36% 111.55% 109.51% 105.90% 101.08% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 53,928 269 - - 12,965 -
  QoQ % 0.00% 0.00% 19,902.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 415.93% 2.08% 0.00% 0.00% 100.00%
Div Payout % - % - % 29.64 % 0.14 % - % - % 20.97 % -
  QoQ % 0.00% 0.00% 21,071.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 141.34% 0.67% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 960,352 950,134 8.51%
  QoQ % 0.56% 0.73% 1.86% 3.41% 4.77% 1.08% -
  Horiz. % 113.00% 112.36% 111.55% 109.51% 105.90% 101.08% 100.00%
NOSH 673,740 678,133 674,108 674,038 518,658 518,381 518,632 19.11%
  QoQ % -0.65% 0.60% 0.01% 29.96% 0.05% -0.05% -
  Horiz. % 129.91% 130.75% 129.98% 129.96% 100.00% 99.95% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.89 % 1.86 % 13.11 % 13.34 % 12.97 % 12.55 % 5.86 % -37.66%
  QoQ % 55.38% -85.81% -1.72% 2.85% 3.35% 114.16% -
  Horiz. % 49.32% 31.74% 223.72% 227.65% 221.33% 214.16% 100.00%
ROE 3.19 % 1.91 % 17.17 % 18.10 % 17.82 % 17.34 % 6.51 % -37.93%
  QoQ % 67.02% -88.88% -5.14% 1.57% 2.77% 166.36% -
  Horiz. % 49.00% 29.34% 263.75% 278.03% 273.73% 266.36% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 177.96 172.22 206.95 209.57 265.59 254.06 199.82 -7.45%
  QoQ % 3.33% -16.78% -1.25% -21.09% 4.54% 27.14% -
  Horiz. % 89.06% 86.19% 103.57% 104.88% 132.91% 127.14% 100.00%
EPS 5.08 3.00 26.99 27.93 34.58 32.12 11.92 -43.46%
  QoQ % 69.33% -88.88% -3.37% -19.23% 7.66% 169.46% -
  Horiz. % 42.62% 25.17% 226.43% 234.31% 290.10% 269.46% 100.00%
DPS 0.00 0.00 8.00 0.04 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 19,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 320.00% 1.60% 0.00% 0.00% 100.00%
NAPS 1.5935 1.5743 1.5722 1.5437 1.9400 1.8526 1.8320 -8.90%
  QoQ % 1.22% 0.13% 1.85% -20.43% 4.72% 1.12% -
  Horiz. % 86.98% 85.93% 85.82% 84.26% 105.90% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 74.33 72.40 86.49 87.57 85.40 81.65 64.24 10.24%
  QoQ % 2.67% -16.29% -1.23% 2.54% 4.59% 27.10% -
  Horiz. % 115.71% 112.70% 134.64% 136.32% 132.94% 127.10% 100.00%
EPS 2.12 1.26 11.28 11.67 11.12 10.32 3.83 -32.66%
  QoQ % 68.25% -88.83% -3.34% 4.95% 7.75% 169.45% -
  Horiz. % 55.35% 32.90% 294.52% 304.70% 290.34% 269.45% 100.00%
DPS 0.00 0.00 3.34 0.02 0.00 0.00 0.80 -
  QoQ % 0.00% 0.00% 16,600.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 417.50% 2.50% 0.00% 0.00% 100.00%
NAPS 0.6656 0.6618 0.6570 0.6450 0.6238 0.5954 0.5890 8.52%
  QoQ % 0.57% 0.73% 1.86% 3.40% 4.77% 1.09% -
  Horiz. % 113.01% 112.36% 111.54% 109.51% 105.91% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.5900 1.9100 2.3000 1.9800 2.9000 2.6800 1.6400 -
P/RPS 0.89 1.11 1.11 0.94 1.09 1.05 0.82 5.63%
  QoQ % -19.82% 0.00% 18.09% -13.76% 3.81% 28.05% -
  Horiz. % 108.54% 135.37% 135.37% 114.63% 132.93% 128.05% 100.00%
P/EPS 31.30 63.67 8.52 7.09 8.39 8.34 13.76 73.22%
  QoQ % -50.84% 647.30% 20.17% -15.49% 0.60% -39.39% -
  Horiz. % 227.47% 462.72% 61.92% 51.53% 60.97% 60.61% 100.00%
EY 3.19 1.57 11.73 14.11 11.92 11.99 7.27 -42.34%
  QoQ % 103.18% -86.62% -16.87% 18.37% -0.58% 64.92% -
  Horiz. % 43.88% 21.60% 161.35% 194.09% 163.96% 164.92% 100.00%
DY 0.00 0.00 3.48 0.02 0.00 0.00 1.52 -
  QoQ % 0.00% 0.00% 17,300.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 228.95% 1.32% 0.00% 0.00% 100.00%
P/NAPS 1.00 1.21 1.46 1.28 1.49 1.45 0.90 7.30%
  QoQ % -17.36% -17.12% 14.06% -14.09% 2.76% 61.11% -
  Horiz. % 111.11% 134.44% 162.22% 142.22% 165.56% 161.11% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 05/05/10 22/02/10 -
Price 1.4000 1.9700 1.8000 1.8300 2.2900 3.2500 2.2000 -
P/RPS 0.79 1.14 0.87 0.87 0.86 1.28 1.10 -19.85%
  QoQ % -30.70% 31.03% 0.00% 1.16% -32.81% 16.36% -
  Horiz. % 71.82% 103.64% 79.09% 79.09% 78.18% 116.36% 100.00%
P/EPS 27.56 65.67 6.67 6.55 6.62 10.12 18.46 30.72%
  QoQ % -58.03% 884.56% 1.83% -1.06% -34.58% -45.18% -
  Horiz. % 149.30% 355.74% 36.13% 35.48% 35.86% 54.82% 100.00%
EY 3.63 1.52 14.99 15.26 15.10 9.88 5.42 -23.51%
  QoQ % 138.82% -89.86% -1.77% 1.06% 52.83% 82.29% -
  Horiz. % 66.97% 28.04% 276.57% 281.55% 278.60% 182.29% 100.00%
DY 0.00 0.00 4.44 0.02 0.00 0.00 1.14 -
  QoQ % 0.00% 0.00% 22,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 389.47% 1.75% 0.00% 0.00% 100.00%
P/NAPS 0.88 1.25 1.14 1.19 1.18 1.75 1.20 -18.73%
  QoQ % -29.60% 9.65% -4.20% 0.85% -32.57% 45.83% -
  Horiz. % 73.33% 104.17% 95.00% 99.17% 98.33% 145.83% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

238  238  575  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 HSI-CI2 0.325-0.015 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 MMAG 0.095+0.005 
 EDUSPEC 0.0150.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS