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 - 733,831
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 163.39 159.15 190.11 192.50 187.72 179.47 141.22 10.24%
  QoQ % 2.66% -16.29% -1.24% 2.55% 4.60% 27.09% -
  Horiz. % 115.70% 112.70% 134.62% 136.31% 132.93% 127.09% 100.00%
EPS 4.66 2.77 24.79 25.66 24.44 22.69 8.42 -32.66%
  QoQ % 68.23% -88.83% -3.39% 4.99% 7.71% 169.48% -
  Horiz. % 55.34% 32.90% 294.42% 304.75% 290.26% 269.48% 100.00%
DPS 0.00 0.00 7.35 0.04 0.00 0.00 1.77 -
  QoQ % 0.00% 0.00% 18,275.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 415.25% 2.26% 0.00% 0.00% 100.00%
NAPS 1.4630 1.4548 1.4442 1.4179 1.3712 1.3087 1.2948 8.51%
  QoQ % 0.56% 0.73% 1.85% 3.41% 4.78% 1.07% -
  Horiz. % 112.99% 112.36% 111.54% 109.51% 105.90% 101.07% 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.
 


 

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. Khazanah, Telenor revive talks to explore Axiata deal
2. PM says received 5 proposals for ailing Malaysia Airlines
3. WHY THIS STOCK WOULD RALLY LIKE SEALINK AND PERDANA? Trend Trading 2030
4. HALF OF SINGAPORE NEW JOBS FROM DIGITAL ECONOMY (MALAYSIA NFCP FIBERISATION IS ON RIGHT TRACT, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. 【Risk & Reward 002】——GENM Investman 投资侠
6. [转贴] [I-BERHAD:未开票销售额为1.129亿令吉,而2019年6月30日为1.235亿令吉] - James的股票投资James Share Investing James的股票投资James Share Investing
7. DUTCHLADY = FACING SATURATION, STRUCTURAL CONSTRAIN & STRONG COMPETITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Mitra: RM5.4m aid for B40 Indians to buy basic food save malaysia!!!
Partners & Brokers