Highlights

[UNISEM] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -12.81%    YoY -     -84.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,079,112 1,026,444 1,160,863 1,183,577 1,198,988 1,167,900 1,395,078 -15.75%
  QoQ % 5.13% -11.58% -1.92% -1.29% 2.66% -16.28% -
  Horiz. % 77.35% 73.58% 83.21% 84.84% 85.94% 83.72% 100.00%
PBT -48,964 -64,960 14,381 26,018 34,612 21,952 193,289 -
  QoQ % 24.62% -551.71% -44.73% -24.83% 57.67% -88.64% -
  Horiz. % -25.33% -33.61% 7.44% 13.46% 17.91% 11.36% 100.00%
Tax 6,068 10,216 5,326 3,620 66 -200 -10,331 -
  QoQ % -40.60% 91.81% 47.13% 5,384.85% 133.00% 98.06% -
  Horiz. % -58.74% -98.89% -51.55% -35.04% -0.64% 1.94% 100.00%
NP -42,896 -54,744 19,707 29,638 34,678 21,752 182,958 -
  QoQ % 21.64% -377.79% -33.51% -14.53% 59.42% -88.11% -
  Horiz. % -23.45% -29.92% 10.77% 16.20% 18.95% 11.89% 100.00%
NP to SH -42,222 -54,116 19,851 29,842 34,226 20,344 181,942 -
  QoQ % 21.98% -372.61% -33.48% -12.81% 68.24% -88.82% -
  Horiz. % -23.21% -29.74% 10.91% 16.40% 18.81% 11.18% 100.00%
Tax Rate - % - % -37.03 % -13.91 % -0.19 % 0.91 % 5.34 % -
  QoQ % 0.00% 0.00% -166.21% -7,221.05% -120.88% -82.96% -
  Horiz. % 0.00% 0.00% -693.45% -260.49% -3.56% 17.04% 100.00%
Total Cost 1,122,008 1,081,188 1,141,156 1,153,938 1,164,310 1,146,148 1,212,120 -5.02%
  QoQ % 3.78% -5.26% -1.11% -0.89% 1.58% -5.44% -
  Horiz. % 92.57% 89.20% 94.15% 95.20% 96.06% 94.56% 100.00%
Net Worth 1,052,649 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 -0.45%
  QoQ % -0.06% -3.29% 0.07% 1.37% 0.56% 0.73% -
  Horiz. % 99.32% 99.38% 102.76% 102.69% 101.30% 100.73% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 13,464 - - - 53,928 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.97% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 67.83 % - % - % - % 29.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 228.85% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,052,649 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 -0.45%
  QoQ % -0.06% -3.29% 0.07% 1.37% 0.56% 0.73% -
  Horiz. % 99.32% 99.38% 102.76% 102.69% 101.30% 100.73% 100.00%
NOSH 674,472 673,084 673,208 674,156 673,740 678,133 674,108 0.04%
  QoQ % 0.21% -0.02% -0.14% 0.06% -0.65% 0.60% -
  Horiz. % 100.05% 99.85% 99.87% 100.01% 99.95% 100.60% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.98 % -5.33 % 1.70 % 2.50 % 2.89 % 1.86 % 13.11 % -
  QoQ % 25.33% -413.53% -32.00% -13.49% 55.38% -85.81% -
  Horiz. % -30.36% -40.66% 12.97% 19.07% 22.04% 14.19% 100.00%
ROE -4.01 % -5.14 % 1.82 % 2.74 % 3.19 % 1.91 % 17.17 % -
  QoQ % 21.98% -382.42% -33.58% -14.11% 67.02% -88.88% -
  Horiz. % -23.35% -29.94% 10.60% 15.96% 18.58% 11.12% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 159.99 152.50 172.44 175.56 177.96 172.22 206.95 -15.78%
  QoQ % 4.91% -11.56% -1.78% -1.35% 3.33% -16.78% -
  Horiz. % 77.31% 73.69% 83.32% 84.83% 85.99% 83.22% 100.00%
EPS -6.26 -8.04 2.94 4.43 5.08 3.00 26.99 -
  QoQ % 22.14% -373.47% -33.63% -12.80% 69.33% -88.88% -
  Horiz. % -23.19% -29.79% 10.89% 16.41% 18.82% 11.12% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5607 1.5648 1.6178 1.6144 1.5935 1.5743 1.5722 -0.49%
  QoQ % -0.26% -3.28% 0.21% 1.31% 1.22% 0.13% -
  Horiz. % 99.27% 99.53% 102.90% 102.68% 101.35% 100.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.90 63.63 71.97 73.37 74.33 72.40 86.49 -15.75%
  QoQ % 5.14% -11.59% -1.91% -1.29% 2.67% -16.29% -
  Horiz. % 77.35% 73.57% 83.21% 84.83% 85.94% 83.71% 100.00%
EPS -2.62 -3.35 1.23 1.85 2.12 1.26 11.28 -
  QoQ % 21.79% -372.36% -33.51% -12.74% 68.25% -88.83% -
  Horiz. % -23.23% -29.70% 10.90% 16.40% 18.79% 11.17% 100.00%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 3.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.85% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6526 0.6529 0.6752 0.6747 0.6656 0.6618 0.6570 -0.45%
  QoQ % -0.05% -3.30% 0.07% 1.37% 0.57% 0.73% -
  Horiz. % 99.33% 99.38% 102.77% 102.69% 101.31% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.3600 1.4700 1.0900 1.0200 1.5900 1.9100 2.3000 -
P/RPS 0.85 0.96 0.63 0.58 0.89 1.11 1.11 -16.31%
  QoQ % -11.46% 52.38% 8.62% -34.83% -19.82% 0.00% -
  Horiz. % 76.58% 86.49% 56.76% 52.25% 80.18% 100.00% 100.00%
P/EPS -21.73 -18.28 36.97 23.04 31.30 63.67 8.52 -
  QoQ % -18.87% -149.45% 60.46% -26.39% -50.84% 647.30% -
  Horiz. % -255.05% -214.55% 433.92% 270.42% 367.37% 747.30% 100.00%
EY -4.60 -5.47 2.71 4.34 3.19 1.57 11.73 -
  QoQ % 15.90% -301.85% -37.56% 36.05% 103.18% -86.62% -
  Horiz. % -39.22% -46.63% 23.10% 37.00% 27.20% 13.38% 100.00%
DY 0.00 0.00 1.83 0.00 0.00 0.00 3.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.59% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.87 0.94 0.67 0.63 1.00 1.21 1.46 -29.21%
  QoQ % -7.45% 40.30% 6.35% -37.00% -17.36% -17.12% -
  Horiz. % 59.59% 64.38% 45.89% 43.15% 68.49% 82.88% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 -
Price 1.2500 1.4600 1.4700 1.2600 1.4000 1.9700 1.8000 -
P/RPS 0.78 0.96 0.85 0.72 0.79 1.14 0.87 -7.03%
  QoQ % -18.75% 12.94% 18.06% -8.86% -30.70% 31.03% -
  Horiz. % 89.66% 110.34% 97.70% 82.76% 90.80% 131.03% 100.00%
P/EPS -19.97 -18.16 49.85 28.46 27.56 65.67 6.67 -
  QoQ % -9.97% -136.43% 75.16% 3.27% -58.03% 884.56% -
  Horiz. % -299.40% -272.26% 747.38% 426.69% 413.19% 984.56% 100.00%
EY -5.01 -5.51 2.01 3.51 3.63 1.52 14.99 -
  QoQ % 9.07% -374.13% -42.74% -3.31% 138.82% -89.86% -
  Horiz. % -33.42% -36.76% 13.41% 23.42% 24.22% 10.14% 100.00%
DY 0.00 0.00 1.36 0.00 0.00 0.00 4.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 30.63% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.93 0.91 0.78 0.88 1.25 1.14 -21.05%
  QoQ % -13.98% 2.20% 16.67% -11.36% -29.60% 9.65% -
  Horiz. % 70.18% 81.58% 79.82% 68.42% 77.19% 109.65% 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
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS