Highlights

[UNISEM] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -33.48%    YoY -     -89.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,096,677 1,079,112 1,026,444 1,160,863 1,183,577 1,198,988 1,167,900 -4.10%
  QoQ % 1.63% 5.13% -11.58% -1.92% -1.29% 2.66% -
  Horiz. % 93.90% 92.40% 87.89% 99.40% 101.34% 102.66% 100.00%
PBT -20,528 -48,964 -64,960 14,381 26,018 34,612 21,952 -
  QoQ % 58.08% 24.62% -551.71% -44.73% -24.83% 57.67% -
  Horiz. % -93.51% -223.05% -295.92% 65.51% 118.53% 157.67% 100.00%
Tax 3,037 6,068 10,216 5,326 3,620 66 -200 -
  QoQ % -49.95% -40.60% 91.81% 47.13% 5,384.85% 133.00% -
  Horiz. % -1,518.67% -3,034.00% -5,108.00% -2,663.00% -1,810.00% -33.00% 100.00%
NP -17,490 -42,896 -54,744 19,707 29,638 34,678 21,752 -
  QoQ % 59.23% 21.64% -377.79% -33.51% -14.53% 59.42% -
  Horiz. % -80.41% -197.20% -251.67% 90.60% 136.26% 159.42% 100.00%
NP to SH -17,073 -42,222 -54,116 19,851 29,842 34,226 20,344 -
  QoQ % 59.56% 21.98% -372.61% -33.48% -12.81% 68.24% -
  Horiz. % -83.92% -207.54% -266.00% 97.58% 146.69% 168.24% 100.00%
Tax Rate - % - % - % -37.03 % -13.91 % -0.19 % 0.91 % -
  QoQ % 0.00% 0.00% 0.00% -166.21% -7,221.05% -120.88% -
  Horiz. % 0.00% 0.00% 0.00% -4,069.23% -1,528.57% -20.88% 100.00%
Total Cost 1,114,167 1,122,008 1,081,188 1,141,156 1,153,938 1,164,310 1,146,148 -1.86%
  QoQ % -0.70% 3.78% -5.26% -1.11% -0.89% 1.58% -
  Horiz. % 97.21% 97.89% 94.33% 99.56% 100.68% 101.58% 100.00%
Net Worth 1,042,933 1,052,649 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 -1.54%
  QoQ % -0.92% -0.06% -3.29% 0.07% 1.37% 0.56% -
  Horiz. % 97.69% 98.60% 98.66% 102.02% 101.95% 100.56% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 13,464 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,042,933 1,052,649 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 -1.54%
  QoQ % -0.92% -0.06% -3.29% 0.07% 1.37% 0.56% -
  Horiz. % 97.69% 98.60% 98.66% 102.02% 101.95% 100.56% 100.00%
NOSH 673,947 674,472 673,084 673,208 674,156 673,740 678,133 -0.41%
  QoQ % -0.08% 0.21% -0.02% -0.14% 0.06% -0.65% -
  Horiz. % 99.38% 99.46% 99.26% 99.27% 99.41% 99.35% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.59 % -3.98 % -5.33 % 1.70 % 2.50 % 2.89 % 1.86 % -
  QoQ % 60.05% 25.33% -413.53% -32.00% -13.49% 55.38% -
  Horiz. % -85.48% -213.98% -286.56% 91.40% 134.41% 155.38% 100.00%
ROE -1.64 % -4.01 % -5.14 % 1.82 % 2.74 % 3.19 % 1.91 % -
  QoQ % 59.10% 21.98% -382.42% -33.58% -14.11% 67.02% -
  Horiz. % -85.86% -209.95% -269.11% 95.29% 143.46% 167.02% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 162.72 159.99 152.50 172.44 175.56 177.96 172.22 -3.70%
  QoQ % 1.71% 4.91% -11.56% -1.78% -1.35% 3.33% -
  Horiz. % 94.48% 92.90% 88.55% 100.13% 101.94% 103.33% 100.00%
EPS -2.53 -6.26 -8.04 2.94 4.43 5.08 3.00 -
  QoQ % 59.58% 22.14% -373.47% -33.63% -12.80% 69.33% -
  Horiz. % -84.33% -208.67% -268.00% 98.00% 147.67% 169.33% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5475 1.5607 1.5648 1.6178 1.6144 1.5935 1.5743 -1.14%
  QoQ % -0.85% -0.26% -3.28% 0.21% 1.31% 1.22% -
  Horiz. % 98.30% 99.14% 99.40% 102.76% 102.55% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 149.45 147.05 139.87 158.19 161.29 163.39 159.15 -4.09%
  QoQ % 1.63% 5.13% -11.58% -1.92% -1.29% 2.66% -
  Horiz. % 93.91% 92.40% 87.89% 99.40% 101.34% 102.66% 100.00%
EPS -2.33 -5.75 -7.37 2.71 4.07 4.66 2.77 -
  QoQ % 59.48% 21.98% -371.96% -33.42% -12.66% 68.23% -
  Horiz. % -84.12% -207.58% -266.06% 97.83% 146.93% 168.23% 100.00%
DPS 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4212 1.4345 1.4353 1.4842 1.4831 1.4630 1.4548 -1.54%
  QoQ % -0.93% -0.06% -3.29% 0.07% 1.37% 0.56% -
  Horiz. % 97.69% 98.60% 98.66% 102.02% 101.95% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.0000 1.3600 1.4700 1.0900 1.0200 1.5900 1.9100 -
P/RPS 0.61 0.85 0.96 0.63 0.58 0.89 1.11 -32.83%
  QoQ % -28.24% -11.46% 52.38% 8.62% -34.83% -19.82% -
  Horiz. % 54.95% 76.58% 86.49% 56.76% 52.25% 80.18% 100.00%
P/EPS -39.47 -21.73 -18.28 36.97 23.04 31.30 63.67 -
  QoQ % -81.64% -18.87% -149.45% 60.46% -26.39% -50.84% -
  Horiz. % -61.99% -34.13% -28.71% 58.07% 36.19% 49.16% 100.00%
EY -2.53 -4.60 -5.47 2.71 4.34 3.19 1.57 -
  QoQ % 45.00% 15.90% -301.85% -37.56% 36.05% 103.18% -
  Horiz. % -161.15% -292.99% -348.41% 172.61% 276.43% 203.18% 100.00%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.65 0.87 0.94 0.67 0.63 1.00 1.21 -33.84%
  QoQ % -25.29% -7.45% 40.30% 6.35% -37.00% -17.36% -
  Horiz. % 53.72% 71.90% 77.69% 55.37% 52.07% 82.64% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 27/04/11 -
Price 0.9500 1.2500 1.4600 1.4700 1.2600 1.4000 1.9700 -
P/RPS 0.58 0.78 0.96 0.85 0.72 0.79 1.14 -36.19%
  QoQ % -25.64% -18.75% 12.94% 18.06% -8.86% -30.70% -
  Horiz. % 50.88% 68.42% 84.21% 74.56% 63.16% 69.30% 100.00%
P/EPS -37.50 -19.97 -18.16 49.85 28.46 27.56 65.67 -
  QoQ % -87.78% -9.97% -136.43% 75.16% 3.27% -58.03% -
  Horiz. % -57.10% -30.41% -27.65% 75.91% 43.34% 41.97% 100.00%
EY -2.67 -5.01 -5.51 2.01 3.51 3.63 1.52 -
  QoQ % 46.71% 9.07% -374.13% -42.74% -3.31% 138.82% -
  Horiz. % -175.66% -329.61% -362.50% 132.24% 230.92% 238.82% 100.00%
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.61 0.80 0.93 0.91 0.78 0.88 1.25 -37.93%
  QoQ % -23.75% -13.98% 2.20% 16.67% -11.36% -29.60% -
  Horiz. % 48.80% 64.00% 74.40% 72.80% 62.40% 70.40% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers