Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     236.47%    YoY -     -80.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 256,611 1,160,863 887,683 599,494 291,975 1,395,078 1,059,448 -61.11%
  QoQ % -77.89% 30.77% 48.07% 105.32% -79.07% 31.68% -
  Horiz. % 24.22% 109.57% 83.79% 56.59% 27.56% 131.68% 100.00%
PBT -16,240 14,381 19,514 17,306 5,488 193,289 154,516 -
  QoQ % -212.93% -26.30% 12.76% 215.34% -97.16% 25.09% -
  Horiz. % -10.51% 9.31% 12.63% 11.20% 3.55% 125.09% 100.00%
Tax 2,554 5,326 2,715 33 -50 -10,331 -13,233 -
  QoQ % -52.05% 96.17% 8,127.27% 166.00% 99.52% 21.93% -
  Horiz. % -19.30% -40.25% -20.52% -0.25% 0.38% 78.07% 100.00%
NP -13,686 19,707 22,229 17,339 5,438 182,958 141,283 -
  QoQ % -169.45% -11.35% 28.20% 218.85% -97.03% 29.50% -
  Horiz. % -9.69% 13.95% 15.73% 12.27% 3.85% 129.50% 100.00%
NP to SH -13,529 19,851 22,382 17,113 5,086 181,942 141,211 -
  QoQ % -168.15% -11.31% 30.79% 236.47% -97.20% 28.84% -
  Horiz. % -9.58% 14.06% 15.85% 12.12% 3.60% 128.84% 100.00%
Tax Rate - % -37.03 % -13.91 % -0.19 % 0.91 % 5.34 % 8.56 % -
  QoQ % 0.00% -166.21% -7,221.05% -120.88% -82.96% -37.62% -
  Horiz. % 0.00% -432.59% -162.50% -2.22% 10.63% 62.38% 100.00%
Total Cost 270,297 1,141,156 865,454 582,155 286,537 1,212,120 918,165 -55.71%
  QoQ % -76.31% 31.86% 48.66% 103.17% -76.36% 32.02% -
  Horiz. % 29.44% 124.29% 94.26% 63.40% 31.21% 132.02% 100.00%
Net Worth 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 0.81%
  QoQ % -3.29% 0.07% 1.37% 0.56% 0.73% 1.86% -
  Horiz. % 101.22% 104.67% 104.60% 103.18% 102.60% 101.86% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 13,464 - - - 53,928 202 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 26,569.53% -
  Horiz. % 0.00% 6,658.47% 0.00% 0.00% 0.00% 26,669.53% 100.00%
Div Payout % - % 67.83 % - % - % - % 29.64 % 0.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 21,071.43% -
  Horiz. % 0.00% 48,450.00% 0.00% 0.00% 0.00% 21,171.43% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 0.81%
  QoQ % -3.29% 0.07% 1.37% 0.56% 0.73% 1.86% -
  Horiz. % 101.22% 104.67% 104.60% 103.18% 102.60% 101.86% 100.00%
NOSH 673,084 673,208 674,156 673,740 678,133 674,108 674,038 -0.09%
  QoQ % -0.02% -0.14% 0.06% -0.65% 0.60% 0.01% -
  Horiz. % 99.86% 99.88% 100.02% 99.96% 100.61% 100.01% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.33 % 1.70 % 2.50 % 2.89 % 1.86 % 13.11 % 13.34 % -
  QoQ % -413.53% -32.00% -13.49% 55.38% -85.81% -1.72% -
  Horiz. % -39.96% 12.74% 18.74% 21.66% 13.94% 98.28% 100.00%
ROE -1.28 % 1.82 % 2.06 % 1.59 % 0.48 % 17.17 % 13.57 % -
  QoQ % -170.33% -11.65% 29.56% 231.25% -97.20% 26.53% -
  Horiz. % -9.43% 13.41% 15.18% 11.72% 3.54% 126.53% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 38.12 172.44 131.67 88.98 43.06 206.95 157.18 -61.08%
  QoQ % -77.89% 30.96% 47.98% 106.64% -79.19% 31.66% -
  Horiz. % 24.25% 109.71% 83.77% 56.61% 27.40% 131.66% 100.00%
EPS -2.01 2.94 3.32 2.54 0.75 26.99 20.95 -
  QoQ % -168.37% -11.45% 30.71% 238.67% -97.22% 28.83% -
  Horiz. % -9.59% 14.03% 15.85% 12.12% 3.58% 128.83% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 8.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 26,566.67% -
  Horiz. % 0.00% 6,666.67% 0.00% 0.00% 0.00% 26,666.67% 100.00%
NAPS 1.5648 1.6178 1.6144 1.5935 1.5743 1.5722 1.5437 0.91%
  QoQ % -3.28% 0.21% 1.31% 1.22% 0.13% 1.85% -
  Horiz. % 101.37% 104.80% 104.58% 103.23% 101.98% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,613,079
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.91 71.97 55.03 37.16 18.10 86.49 65.68 -61.11%
  QoQ % -77.89% 30.78% 48.09% 105.30% -79.07% 31.68% -
  Horiz. % 24.22% 109.58% 83.79% 56.58% 27.56% 131.68% 100.00%
EPS -0.84 1.23 1.39 1.06 0.32 11.28 8.75 -
  QoQ % -168.29% -11.51% 31.13% 231.25% -97.16% 28.91% -
  Horiz. % -9.60% 14.06% 15.89% 12.11% 3.66% 128.91% 100.00%
DPS 0.00 0.83 0.00 0.00 0.00 3.34 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33,300.00% -
  Horiz. % 0.00% 8,300.00% 0.00% 0.00% 0.00% 33,400.00% 100.00%
NAPS 0.6529 0.6752 0.6747 0.6656 0.6618 0.6570 0.6450 0.81%
  QoQ % -3.30% 0.07% 1.37% 0.57% 0.73% 1.86% -
  Horiz. % 101.22% 104.68% 104.60% 103.19% 102.60% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.4700 1.0900 1.0200 1.5900 1.9100 2.3000 1.9800 -
P/RPS 3.86 0.63 0.77 1.79 4.44 1.11 1.26 110.79%
  QoQ % 512.70% -18.18% -56.98% -59.68% 300.00% -11.90% -
  Horiz. % 306.35% 50.00% 61.11% 142.06% 352.38% 88.10% 100.00%
P/EPS -73.13 36.97 30.72 62.60 254.67 8.52 9.45 -
  QoQ % -297.81% 20.35% -50.93% -75.42% 2,889.08% -9.84% -
  Horiz. % -773.86% 391.22% 325.08% 662.43% 2,694.92% 90.16% 100.00%
EY -1.37 2.71 3.25 1.60 0.39 11.73 10.58 -
  QoQ % -150.55% -16.62% 103.12% 310.26% -96.68% 10.87% -
  Horiz. % -12.95% 25.61% 30.72% 15.12% 3.69% 110.87% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 3.48 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17,300.00% -
  Horiz. % 0.00% 9,150.00% 0.00% 0.00% 0.00% 17,400.00% 100.00%
P/NAPS 0.94 0.67 0.63 1.00 1.21 1.46 1.28 -18.59%
  QoQ % 40.30% 6.35% -37.00% -17.36% -17.12% 14.06% -
  Horiz. % 73.44% 52.34% 49.22% 78.12% 94.53% 114.06% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 02/05/12 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 -
Price 1.4600 1.4700 1.2600 1.4000 1.9700 1.8000 1.8300 -
P/RPS 3.83 0.85 0.96 1.57 4.58 0.87 1.16 121.57%
  QoQ % 350.59% -11.46% -38.85% -65.72% 426.44% -25.00% -
  Horiz. % 330.17% 73.28% 82.76% 135.34% 394.83% 75.00% 100.00%
P/EPS -72.64 49.85 37.95 55.12 262.67 6.67 8.74 -
  QoQ % -245.72% 31.36% -31.15% -79.02% 3,838.08% -23.68% -
  Horiz. % -831.12% 570.37% 434.21% 630.66% 3,005.38% 76.32% 100.00%
EY -1.38 2.01 2.63 1.81 0.38 14.99 11.45 -
  QoQ % -168.66% -23.57% 45.30% 376.32% -97.46% 30.92% -
  Horiz. % -12.05% 17.55% 22.97% 15.81% 3.32% 130.92% 100.00%
DY 0.00 1.36 0.00 0.00 0.00 4.44 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 22,100.00% -
  Horiz. % 0.00% 6,800.00% 0.00% 0.00% 0.00% 22,200.00% 100.00%
P/NAPS 0.93 0.91 0.78 0.88 1.25 1.14 1.19 -15.14%
  QoQ % 2.20% 16.67% -11.36% -29.60% 9.65% -4.20% -
  Horiz. % 78.15% 76.47% 65.55% 73.95% 105.04% 95.80% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

311  301  577  1097 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.505+0.065 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.01+0.005 
 XOX 0.030.00 
 KANGER 0.020.00 
PARTNERS & BROKERS