Highlights

[UNISEM] QoQ Cumulative 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 -     -97.20%    YoY -     -87.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,160,863 887,683 599,494 291,975 1,395,078 1,059,448 688,756 41.49%
  QoQ % 30.77% 48.07% 105.32% -79.07% 31.68% 53.82% -
  Horiz. % 168.54% 128.88% 87.04% 42.39% 202.55% 153.82% 100.00%
PBT 14,381 19,514 17,306 5,488 193,289 154,516 98,884 -72.25%
  QoQ % -26.30% 12.76% 215.34% -97.16% 25.09% 56.26% -
  Horiz. % 14.54% 19.73% 17.50% 5.55% 195.47% 156.26% 100.00%
Tax 5,326 2,715 33 -50 -10,331 -13,233 -9,541 -
  QoQ % 96.17% 8,127.27% 166.00% 99.52% 21.93% -38.70% -
  Horiz. % -55.82% -28.46% -0.35% 0.52% 108.28% 138.70% 100.00%
NP 19,707 22,229 17,339 5,438 182,958 141,283 89,343 -63.39%
  QoQ % -11.35% 28.20% 218.85% -97.03% 29.50% 58.14% -
  Horiz. % 22.06% 24.88% 19.41% 6.09% 204.78% 158.14% 100.00%
NP to SH 19,851 22,382 17,113 5,086 181,942 141,211 89,676 -63.31%
  QoQ % -11.31% 30.79% 236.47% -97.20% 28.84% 57.47% -
  Horiz. % 22.14% 24.96% 19.08% 5.67% 202.89% 157.47% 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 1,141,156 865,454 582,155 286,537 1,212,120 918,165 599,413 53.43%
  QoQ % 31.86% 48.66% 103.17% -76.36% 32.02% 53.18% -
  Horiz. % 190.38% 144.38% 97.12% 47.80% 202.22% 153.18% 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 - - - 53,928 202 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 26,569.53% 0.00% -
  Horiz. % 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% 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 % 2.06 % 1.59 % 0.48 % 17.17 % 13.57 % 8.91 % -65.22%
  QoQ % -11.65% 29.56% 231.25% -97.20% 26.53% 52.30% -
  Horiz. % 20.43% 23.12% 17.85% 5.39% 192.70% 152.30% 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 172.44 131.67 88.98 43.06 206.95 157.18 132.80 18.97%
  QoQ % 30.96% 47.98% 106.64% -79.19% 31.66% 18.36% -
  Horiz. % 129.85% 99.15% 67.00% 32.42% 155.84% 118.36% 100.00%
EPS 2.94 3.32 2.54 0.75 26.99 20.95 17.29 -69.21%
  QoQ % -11.45% 30.71% 238.67% -97.22% 28.83% 21.17% -
  Horiz. % 17.00% 19.20% 14.69% 4.34% 156.10% 121.17% 100.00%
DPS 2.00 0.00 0.00 0.00 8.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 26,566.67% 0.00% -
  Horiz. % 6,666.67% 0.00% 0.00% 0.00% 26,666.67% 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 143.93 110.06 74.33 36.20 172.97 131.36 85.40 41.49%
  QoQ % 30.77% 48.07% 105.33% -79.07% 31.68% 53.82% -
  Horiz. % 168.54% 128.88% 87.04% 42.39% 202.54% 153.82% 100.00%
EPS 2.46 2.78 2.12 0.63 22.56 17.51 11.12 -63.32%
  QoQ % -11.51% 31.13% 236.51% -97.21% 28.84% 57.46% -
  Horiz. % 22.12% 25.00% 19.06% 5.67% 202.88% 157.46% 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 0.77 1.79 4.44 1.11 1.26 2.18 -56.19%
  QoQ % -18.18% -56.98% -59.68% 300.00% -11.90% -42.20% -
  Horiz. % 28.90% 35.32% 82.11% 203.67% 50.92% 57.80% 100.00%
P/EPS 36.97 30.72 62.60 254.67 8.52 9.45 16.77 69.14%
  QoQ % 20.35% -50.93% -75.42% 2,889.08% -9.84% -43.65% -
  Horiz. % 220.45% 183.18% 373.29% 1,518.60% 50.81% 56.35% 100.00%
EY 2.71 3.25 1.60 0.39 11.73 10.58 5.96 -40.78%
  QoQ % -16.62% 103.12% 310.26% -96.68% 10.87% 77.52% -
  Horiz. % 45.47% 54.53% 26.85% 6.54% 196.81% 177.52% 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 0.96 1.57 4.58 0.87 1.16 1.72 -37.41%
  QoQ % -11.46% -38.85% -65.72% 426.44% -25.00% -32.56% -
  Horiz. % 49.42% 55.81% 91.28% 266.28% 50.58% 67.44% 100.00%
P/EPS 49.85 37.95 55.12 262.67 6.67 8.74 13.24 141.44%
  QoQ % 31.36% -31.15% -79.02% 3,838.08% -23.68% -33.99% -
  Horiz. % 376.51% 286.63% 416.31% 1,983.91% 50.38% 66.01% 100.00%
EY 2.01 2.63 1.81 0.38 14.99 11.45 7.55 -58.52%
  QoQ % -23.57% 45.30% 376.32% -97.46% 30.92% 51.66% -
  Horiz. % 26.62% 34.83% 23.97% 5.03% 198.54% 151.66% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

413  264  556  1043 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.07-0.005 
 BINTAI 0.64+0.07 
 SERBADK 0.345-0.02 
 TIGER-OR 0.0050.00 
 FINTEC 0.020.00 
 TANCO 0.245+0.005 
 K1-WC 0.0250.00 
 OPCOM 0.935+0.12 
 KNM 0.245-0.005 
 DNEX 0.785+0.02 
PARTNERS & BROKERS