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 - 733,831
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.97 158.19 120.97 81.69 39.79 190.11 144.37 -61.11%
  QoQ % -77.89% 30.77% 48.08% 105.30% -79.07% 31.68% -
  Horiz. % 24.22% 109.57% 83.79% 56.58% 27.56% 131.68% 100.00%
EPS -1.84 2.71 3.05 2.33 0.69 24.79 19.24 -
  QoQ % -167.90% -11.15% 30.90% 237.68% -97.22% 28.85% -
  Horiz. % -9.56% 14.09% 15.85% 12.11% 3.59% 128.85% 100.00%
DPS 0.00 1.83 0.00 0.00 0.00 7.35 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 24,400.00% -
  Horiz. % 0.00% 6,100.00% 0.00% 0.00% 0.00% 24,500.00% 100.00%
NAPS 1.4353 1.4842 1.4831 1.4630 1.4548 1.4442 1.4179 0.82%
  QoQ % -3.29% 0.07% 1.37% 0.56% 0.73% 1.85% -
  Horiz. % 101.23% 104.68% 104.60% 103.18% 102.60% 101.85% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers