Highlights

[UNISEM] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 27-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -88.82%    YoY -     -87.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,160,863 1,183,577 1,198,988 1,167,900 1,395,078 1,412,597 1,377,512 -10.75%
  QoQ % -1.92% -1.29% 2.66% -16.28% -1.24% 2.55% -
  Horiz. % 84.27% 85.92% 87.04% 84.78% 101.28% 102.55% 100.00%
PBT 14,381 26,018 34,612 21,952 193,289 206,021 197,768 -82.49%
  QoQ % -44.73% -24.83% 57.67% -88.64% -6.18% 4.17% -
  Horiz. % 7.27% 13.16% 17.50% 11.10% 97.74% 104.17% 100.00%
Tax 5,326 3,620 66 -200 -10,331 -17,644 -19,082 -
  QoQ % 47.13% 5,384.85% 133.00% 98.06% 41.45% 7.54% -
  Horiz. % -27.91% -18.97% -0.35% 1.05% 54.14% 92.46% 100.00%
NP 19,707 29,638 34,678 21,752 182,958 188,377 178,686 -76.91%
  QoQ % -33.51% -14.53% 59.42% -88.11% -2.88% 5.42% -
  Horiz. % 11.03% 16.59% 19.41% 12.17% 102.39% 105.42% 100.00%
NP to SH 19,851 29,842 34,226 20,344 181,942 188,281 179,352 -76.85%
  QoQ % -33.48% -12.81% 68.24% -88.82% -3.37% 4.98% -
  Horiz. % 11.07% 16.64% 19.08% 11.34% 101.44% 104.98% 100.00%
Tax Rate -37.03 % -13.91 % -0.19 % 0.91 % 5.34 % 8.56 % 9.65 % -
  QoQ % -166.21% -7,221.05% -120.88% -82.96% -37.62% -11.30% -
  Horiz. % -383.73% -144.15% -1.97% 9.43% 55.34% 88.70% 100.00%
Total Cost 1,141,156 1,153,938 1,164,310 1,146,148 1,212,120 1,224,220 1,198,826 -3.22%
  QoQ % -1.11% -0.89% 1.58% -5.44% -0.99% 2.12% -
  Horiz. % 95.19% 96.26% 97.12% 95.61% 101.11% 102.12% 100.00%
Net Worth 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 5.41%
  QoQ % 0.07% 1.37% 0.56% 0.73% 1.86% 3.41% -
  Horiz. % 108.24% 108.17% 106.70% 106.10% 105.33% 103.41% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,464 - - - 53,928 269 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 19,902.12% 0.00% -
  Horiz. % 4,993.85% 0.00% 0.00% 0.00% 20,002.12% 100.00% -
Div Payout % 67.83 % - % - % - % 29.64 % 0.14 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 21,071.43% 0.00% -
  Horiz. % 48,450.00% 0.00% 0.00% 0.00% 21,171.43% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 5.41%
  QoQ % 0.07% 1.37% 0.56% 0.73% 1.86% 3.41% -
  Horiz. % 108.24% 108.17% 106.70% 106.10% 105.33% 103.41% 100.00%
NOSH 673,208 674,156 673,740 678,133 674,108 674,038 518,658 18.93%
  QoQ % -0.14% 0.06% -0.65% 0.60% 0.01% 29.96% -
  Horiz. % 129.80% 129.98% 129.90% 130.75% 129.97% 129.96% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.70 % 2.50 % 2.89 % 1.86 % 13.11 % 13.34 % 12.97 % -74.10%
  QoQ % -32.00% -13.49% 55.38% -85.81% -1.72% 2.85% -
  Horiz. % 13.11% 19.28% 22.28% 14.34% 101.08% 102.85% 100.00%
ROE 1.82 % 2.74 % 3.19 % 1.91 % 17.17 % 18.10 % 17.82 % -78.06%
  QoQ % -33.58% -14.11% 67.02% -88.88% -5.14% 1.57% -
  Horiz. % 10.21% 15.38% 17.90% 10.72% 96.35% 101.57% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 172.44 175.56 177.96 172.22 206.95 209.57 265.59 -24.96%
  QoQ % -1.78% -1.35% 3.33% -16.78% -1.25% -21.09% -
  Horiz. % 64.93% 66.10% 67.01% 64.84% 77.92% 78.91% 100.00%
EPS 2.94 4.43 5.08 3.00 26.99 27.93 34.58 -80.58%
  QoQ % -33.63% -12.80% 69.33% -88.88% -3.37% -19.23% -
  Horiz. % 8.50% 12.81% 14.69% 8.68% 78.05% 80.77% 100.00%
DPS 2.00 0.00 0.00 0.00 8.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 19,900.00% 0.00% -
  Horiz. % 5,000.00% 0.00% 0.00% 0.00% 20,000.00% 100.00% -
NAPS 1.6178 1.6144 1.5935 1.5743 1.5722 1.5437 1.9400 -11.37%
  QoQ % 0.21% 1.31% 1.22% 0.13% 1.85% -20.43% -
  Horiz. % 83.39% 83.22% 82.14% 81.15% 81.04% 79.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 806,539
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 143.93 146.75 148.66 144.80 172.97 175.14 170.79 -10.75%
  QoQ % -1.92% -1.28% 2.67% -16.29% -1.24% 2.55% -
  Horiz. % 84.27% 85.92% 87.04% 84.78% 101.28% 102.55% 100.00%
EPS 2.46 3.70 4.24 2.52 22.56 23.34 22.24 -76.86%
  QoQ % -33.51% -12.74% 68.25% -88.83% -3.34% 4.95% -
  Horiz. % 11.06% 16.64% 19.06% 11.33% 101.44% 104.95% 100.00%
DPS 1.67 0.00 0.00 0.00 6.69 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 22,200.00% 0.00% -
  Horiz. % 5,566.67% 0.00% 0.00% 0.00% 22,300.00% 100.00% -
NAPS 1.3504 1.3494 1.3311 1.3237 1.3141 1.2901 1.2475 5.41%
  QoQ % 0.07% 1.37% 0.56% 0.73% 1.86% 3.41% -
  Horiz. % 108.25% 108.17% 106.70% 106.11% 105.34% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.0900 1.0200 1.5900 1.9100 2.3000 1.9800 2.9000 -
P/RPS 0.63 0.58 0.89 1.11 1.11 0.94 1.09 -30.54%
  QoQ % 8.62% -34.83% -19.82% 0.00% 18.09% -13.76% -
  Horiz. % 57.80% 53.21% 81.65% 101.83% 101.83% 86.24% 100.00%
P/EPS 36.97 23.04 31.30 63.67 8.52 7.09 8.39 168.05%
  QoQ % 60.46% -26.39% -50.84% 647.30% 20.17% -15.49% -
  Horiz. % 440.64% 274.61% 373.06% 758.88% 101.55% 84.51% 100.00%
EY 2.71 4.34 3.19 1.57 11.73 14.11 11.92 -62.65%
  QoQ % -37.56% 36.05% 103.18% -86.62% -16.87% 18.37% -
  Horiz. % 22.73% 36.41% 26.76% 13.17% 98.41% 118.37% 100.00%
DY 1.83 0.00 0.00 0.00 3.48 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 17,300.00% 0.00% -
  Horiz. % 9,150.00% 0.00% 0.00% 0.00% 17,400.00% 100.00% -
P/NAPS 0.67 0.63 1.00 1.21 1.46 1.28 1.49 -41.22%
  QoQ % 6.35% -37.00% -17.36% -17.12% 14.06% -14.09% -
  Horiz. % 44.97% 42.28% 67.11% 81.21% 97.99% 85.91% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 -
Price 1.4700 1.2600 1.4000 1.9700 1.8000 1.8300 2.2900 -
P/RPS 0.85 0.72 0.79 1.14 0.87 0.87 0.86 -0.77%
  QoQ % 18.06% -8.86% -30.70% 31.03% 0.00% 1.16% -
  Horiz. % 98.84% 83.72% 91.86% 132.56% 101.16% 101.16% 100.00%
P/EPS 49.85 28.46 27.56 65.67 6.67 6.55 6.62 282.77%
  QoQ % 75.16% 3.27% -58.03% 884.56% 1.83% -1.06% -
  Horiz. % 753.02% 429.91% 416.31% 991.99% 100.76% 98.94% 100.00%
EY 2.01 3.51 3.63 1.52 14.99 15.26 15.10 -73.83%
  QoQ % -42.74% -3.31% 138.82% -89.86% -1.77% 1.06% -
  Horiz. % 13.31% 23.25% 24.04% 10.07% 99.27% 101.06% 100.00%
DY 1.36 0.00 0.00 0.00 4.44 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 22,100.00% 0.00% -
  Horiz. % 6,800.00% 0.00% 0.00% 0.00% 22,200.00% 100.00% -
P/NAPS 0.91 0.78 0.88 1.25 1.14 1.19 1.18 -15.86%
  QoQ % 16.67% -11.36% -29.60% 9.65% -4.20% 0.85% -
  Horiz. % 77.12% 66.10% 74.58% 105.93% 96.61% 100.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS