Highlights

[UNISEM] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -3.37%    YoY -     194.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,183,577 1,198,988 1,167,900 1,395,078 1,412,597 1,377,512 1,317,008 -6.87%
  QoQ % -1.29% 2.66% -16.28% -1.24% 2.55% 4.59% -
  Horiz. % 89.87% 91.04% 88.68% 105.93% 107.26% 104.59% 100.00%
PBT 26,018 34,612 21,952 193,289 206,021 197,768 183,200 -72.75%
  QoQ % -24.83% 57.67% -88.64% -6.18% 4.17% 7.95% -
  Horiz. % 14.20% 18.89% 11.98% 105.51% 112.46% 107.95% 100.00%
Tax 3,620 66 -200 -10,331 -17,644 -19,082 -17,892 -
  QoQ % 5,384.85% 133.00% 98.06% 41.45% 7.54% -6.65% -
  Horiz. % -20.23% -0.37% 1.12% 57.74% 98.61% 106.65% 100.00%
NP 29,638 34,678 21,752 182,958 188,377 178,686 165,308 -68.17%
  QoQ % -14.53% 59.42% -88.11% -2.88% 5.42% 8.09% -
  Horiz. % 17.93% 20.98% 13.16% 110.68% 113.96% 108.09% 100.00%
NP to SH 29,842 34,226 20,344 181,942 188,281 179,352 166,504 -68.18%
  QoQ % -12.81% 68.24% -88.82% -3.37% 4.98% 7.72% -
  Horiz. % 17.92% 20.56% 12.22% 109.27% 113.08% 107.72% 100.00%
Tax Rate -13.91 % -0.19 % 0.91 % 5.34 % 8.56 % 9.65 % 9.77 % -
  QoQ % -7,221.05% -120.88% -82.96% -37.62% -11.30% -1.23% -
  Horiz. % -142.37% -1.94% 9.31% 54.66% 87.62% 98.77% 100.00%
Total Cost 1,153,938 1,164,310 1,146,148 1,212,120 1,224,220 1,198,826 1,151,700 0.13%
  QoQ % -0.89% 1.58% -5.44% -0.99% 2.12% 4.09% -
  Horiz. % 100.19% 101.09% 99.52% 105.25% 106.30% 104.09% 100.00%
Net Worth 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 960,352 8.69%
  QoQ % 1.37% 0.56% 0.73% 1.86% 3.41% 4.77% -
  Horiz. % 113.33% 111.79% 111.17% 110.36% 108.35% 104.77% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 53,928 269 - - -
  QoQ % 0.00% 0.00% 0.00% 19,902.12% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 20,002.12% 100.00% - -
Div Payout % - % - % - % 29.64 % 0.14 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 21,071.43% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 21,171.43% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 960,352 8.69%
  QoQ % 1.37% 0.56% 0.73% 1.86% 3.41% 4.77% -
  Horiz. % 113.33% 111.79% 111.17% 110.36% 108.35% 104.77% 100.00%
NOSH 674,156 673,740 678,133 674,108 674,038 518,658 518,381 19.13%
  QoQ % 0.06% -0.65% 0.60% 0.01% 29.96% 0.05% -
  Horiz. % 130.05% 129.97% 130.82% 130.04% 130.03% 100.05% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.50 % 2.89 % 1.86 % 13.11 % 13.34 % 12.97 % 12.55 % -65.86%
  QoQ % -13.49% 55.38% -85.81% -1.72% 2.85% 3.35% -
  Horiz. % 19.92% 23.03% 14.82% 104.46% 106.29% 103.35% 100.00%
ROE 2.74 % 3.19 % 1.91 % 17.17 % 18.10 % 17.82 % 17.34 % -70.74%
  QoQ % -14.11% 67.02% -88.88% -5.14% 1.57% 2.77% -
  Horiz. % 15.80% 18.40% 11.01% 99.02% 104.38% 102.77% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 175.56 177.96 172.22 206.95 209.57 265.59 254.06 -21.82%
  QoQ % -1.35% 3.33% -16.78% -1.25% -21.09% 4.54% -
  Horiz. % 69.10% 70.05% 67.79% 81.46% 82.49% 104.54% 100.00%
EPS 4.43 5.08 3.00 26.99 27.93 34.58 32.12 -73.27%
  QoQ % -12.80% 69.33% -88.88% -3.37% -19.23% 7.66% -
  Horiz. % 13.79% 15.82% 9.34% 84.03% 86.96% 107.66% 100.00%
DPS 0.00 0.00 0.00 8.00 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 19,900.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 20,000.00% 100.00% - -
NAPS 1.6144 1.5935 1.5743 1.5722 1.5437 1.9400 1.8526 -8.76%
  QoQ % 1.31% 1.22% 0.13% 1.85% -20.43% 4.72% -
  Horiz. % 87.14% 86.01% 84.98% 84.86% 83.33% 104.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 161.29 163.39 159.15 190.11 192.50 187.72 179.47 -6.87%
  QoQ % -1.29% 2.66% -16.29% -1.24% 2.55% 4.60% -
  Horiz. % 89.87% 91.04% 88.68% 105.93% 107.26% 104.60% 100.00%
EPS 4.07 4.66 2.77 24.79 25.66 24.44 22.69 -68.16%
  QoQ % -12.66% 68.23% -88.83% -3.39% 4.99% 7.71% -
  Horiz. % 17.94% 20.54% 12.21% 109.26% 113.09% 107.71% 100.00%
DPS 0.00 0.00 0.00 7.35 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 18,275.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 18,375.00% 100.00% - -
NAPS 1.4831 1.4630 1.4548 1.4442 1.4179 1.3712 1.3087 8.69%
  QoQ % 1.37% 0.56% 0.73% 1.85% 3.41% 4.78% -
  Horiz. % 113.33% 111.79% 111.16% 110.35% 108.34% 104.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.0200 1.5900 1.9100 2.3000 1.9800 2.9000 2.6800 -
P/RPS 0.58 0.89 1.11 1.11 0.94 1.09 1.05 -32.65%
  QoQ % -34.83% -19.82% 0.00% 18.09% -13.76% 3.81% -
  Horiz. % 55.24% 84.76% 105.71% 105.71% 89.52% 103.81% 100.00%
P/EPS 23.04 31.30 63.67 8.52 7.09 8.39 8.34 96.76%
  QoQ % -26.39% -50.84% 647.30% 20.17% -15.49% 0.60% -
  Horiz. % 276.26% 375.30% 763.43% 102.16% 85.01% 100.60% 100.00%
EY 4.34 3.19 1.57 11.73 14.11 11.92 11.99 -49.18%
  QoQ % 36.05% 103.18% -86.62% -16.87% 18.37% -0.58% -
  Horiz. % 36.20% 26.61% 13.09% 97.83% 117.68% 99.42% 100.00%
DY 0.00 0.00 0.00 3.48 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 17,300.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 17,400.00% 100.00% - -
P/NAPS 0.63 1.00 1.21 1.46 1.28 1.49 1.45 -42.61%
  QoQ % -37.00% -17.36% -17.12% 14.06% -14.09% 2.76% -
  Horiz. % 43.45% 68.97% 83.45% 100.69% 88.28% 102.76% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 05/05/10 -
Price 1.2600 1.4000 1.9700 1.8000 1.8300 2.2900 3.2500 -
P/RPS 0.72 0.79 1.14 0.87 0.87 0.86 1.28 -31.83%
  QoQ % -8.86% -30.70% 31.03% 0.00% 1.16% -32.81% -
  Horiz. % 56.25% 61.72% 89.06% 67.97% 67.97% 67.19% 100.00%
P/EPS 28.46 27.56 65.67 6.67 6.55 6.62 10.12 99.11%
  QoQ % 3.27% -58.03% 884.56% 1.83% -1.06% -34.58% -
  Horiz. % 281.23% 272.33% 648.91% 65.91% 64.72% 65.42% 100.00%
EY 3.51 3.63 1.52 14.99 15.26 15.10 9.88 -49.81%
  QoQ % -3.31% 138.82% -89.86% -1.77% 1.06% 52.83% -
  Horiz. % 35.53% 36.74% 15.38% 151.72% 154.45% 152.83% 100.00%
DY 0.00 0.00 0.00 4.44 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 22,100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 22,200.00% 100.00% - -
P/NAPS 0.78 0.88 1.25 1.14 1.19 1.18 1.75 -41.62%
  QoQ % -11.36% -29.60% 9.65% -4.20% 0.85% -32.57% -
  Horiz. % 44.57% 50.29% 71.43% 65.14% 68.00% 67.43% 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.
 


 

285  507  453  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 XDL 0.16-0.005 
 SAPNRG 0.26-0.01 
 OCR-PA 0.020.00 
 MTAG 0.56+0.055 
 AVI 0.155+0.02 
 ESCERAM 0.355+0.095 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers