Highlights

[UNISEM] QoQ Cumulative 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 -     -11.31%    YoY -     -89.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 822,508 539,556 256,611 1,160,863 887,683 599,494 291,975 99.09%
  QoQ % 52.44% 110.26% -77.89% 30.77% 48.07% 105.32% -
  Horiz. % 281.70% 184.80% 87.89% 397.59% 304.03% 205.32% 100.00%
PBT -15,396 -24,482 -16,240 14,381 19,514 17,306 5,488 -
  QoQ % 37.11% -50.75% -212.93% -26.30% 12.76% 215.34% -
  Horiz. % -280.54% -446.10% -295.92% 262.04% 355.58% 315.34% 100.00%
Tax 2,278 3,034 2,554 5,326 2,715 33 -50 -
  QoQ % -24.92% 18.79% -52.05% 96.17% 8,127.27% 166.00% -
  Horiz. % -4,556.00% -6,068.00% -5,108.00% -10,652.00% -5,430.00% -66.00% 100.00%
NP -13,118 -21,448 -13,686 19,707 22,229 17,339 5,438 -
  QoQ % 38.84% -56.71% -169.45% -11.35% 28.20% 218.85% -
  Horiz. % -241.23% -394.41% -251.67% 362.39% 408.77% 318.85% 100.00%
NP to SH -12,805 -21,111 -13,529 19,851 22,382 17,113 5,086 -
  QoQ % 39.34% -56.04% -168.15% -11.31% 30.79% 236.47% -
  Horiz. % -251.77% -415.08% -266.00% 390.31% 440.07% 336.47% 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 835,626 561,004 270,297 1,141,156 865,454 582,155 286,537 103.72%
  QoQ % 48.95% 107.55% -76.31% 31.86% 48.66% 103.17% -
  Horiz. % 291.63% 195.79% 94.33% 398.26% 302.04% 203.17% 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 -1.23 % -2.01 % -1.28 % 1.82 % 2.06 % 1.59 % 0.48 % -
  QoQ % 38.81% -57.03% -170.33% -11.65% 29.56% 231.25% -
  Horiz. % -256.25% -418.75% -266.67% 379.17% 429.17% 331.25% 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 122.04 80.00 38.12 172.44 131.67 88.98 43.06 99.89%
  QoQ % 52.55% 109.86% -77.89% 30.96% 47.98% 106.64% -
  Horiz. % 283.42% 185.79% 88.53% 400.46% 305.78% 206.64% 100.00%
EPS -1.90 -3.13 -2.01 2.94 3.32 2.54 0.75 -
  QoQ % 39.30% -55.72% -168.37% -11.45% 30.71% 238.67% -
  Horiz. % -253.33% -417.33% -268.00% 392.00% 442.67% 338.67% 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 112.08 73.53 34.97 158.19 120.97 81.69 39.79 99.08%
  QoQ % 52.43% 110.27% -77.89% 30.77% 48.08% 105.30% -
  Horiz. % 281.68% 184.80% 87.89% 397.56% 304.02% 205.30% 100.00%
EPS -1.74 -2.88 -1.84 2.71 3.05 2.33 0.69 -
  QoQ % 39.58% -56.52% -167.90% -11.15% 30.90% 237.68% -
  Horiz. % -252.17% -417.39% -266.67% 392.75% 442.03% 337.68% 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 0.82 1.70 3.86 0.63 0.77 1.79 4.44 -67.47%
  QoQ % -51.76% -55.96% 512.70% -18.18% -56.98% -59.68% -
  Horiz. % 18.47% 38.29% 86.94% 14.19% 17.34% 40.32% 100.00%
P/EPS -52.63 -43.45 -73.13 36.97 30.72 62.60 254.67 -
  QoQ % -21.13% 40.59% -297.81% 20.35% -50.93% -75.42% -
  Horiz. % -20.67% -17.06% -28.72% 14.52% 12.06% 24.58% 100.00%
EY -1.90 -2.30 -1.37 2.71 3.25 1.60 0.39 -
  QoQ % 17.39% -67.88% -150.55% -16.62% 103.12% 310.26% -
  Horiz. % -487.18% -589.74% -351.28% 694.87% 833.33% 410.26% 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 0.78 1.56 3.83 0.85 0.96 1.57 4.58 -69.18%
  QoQ % -50.00% -59.27% 350.59% -11.46% -38.85% -65.72% -
  Horiz. % 17.03% 34.06% 83.62% 18.56% 20.96% 34.28% 100.00%
P/EPS -50.00 -39.94 -72.64 49.85 37.95 55.12 262.67 -
  QoQ % -25.19% 45.02% -245.72% 31.36% -31.15% -79.02% -
  Horiz. % -19.04% -15.21% -27.65% 18.98% 14.45% 20.98% 100.00%
EY -2.00 -2.50 -1.38 2.01 2.63 1.81 0.38 -
  QoQ % 20.00% -81.16% -168.66% -23.57% 45.30% 376.32% -
  Horiz. % -526.32% -657.89% -363.16% 528.95% 692.11% 476.32% 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.
 


 

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
Partners & Brokers