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 - 806,539
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 135.97 133.80 127.27 143.93 146.75 148.66 144.80 -4.10%
  QoQ % 1.62% 5.13% -11.58% -1.92% -1.28% 2.67% -
  Horiz. % 93.90% 92.40% 87.89% 99.40% 101.35% 102.67% 100.00%
EPS -2.12 -5.23 -6.71 2.46 3.70 4.24 2.52 -
  QoQ % 59.46% 22.06% -372.76% -33.51% -12.74% 68.25% -
  Horiz. % -84.13% -207.54% -266.27% 97.62% 146.83% 168.25% 100.00%
DPS 0.00 0.00 0.00 1.67 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 1.2931 1.3051 1.3059 1.3504 1.3494 1.3311 1.3237 -1.54%
  QoQ % -0.92% -0.06% -3.30% 0.07% 1.37% 0.56% -
  Horiz. % 97.69% 98.59% 98.66% 102.02% 101.94% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS