Highlights

[UNISEM] QoQ Quarter Result on 2009-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     203.88%    YoY -     -4.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 329,252 316,831 283,519 255,278 180,682 267,366 331,199 -0.39%
  QoQ % 3.92% 11.75% 11.06% 41.29% -32.42% -19.27% -
  Horiz. % 99.41% 95.66% 85.60% 77.08% 54.55% 80.73% 100.00%
PBT 45,800 36,532 25,516 22,751 -26,418 -53,381 25,165 49.12%
  QoQ % 25.37% 43.17% 12.15% 186.12% 50.51% -312.12% -
  Horiz. % 182.00% 145.17% 101.39% 90.41% -104.98% -212.12% 100.00%
Tax -4,473 -1,663 42 995 2,992 204 -820 210.20%
  QoQ % -168.97% -4,059.52% -95.78% -66.74% 1,366.67% 124.88% -
  Horiz. % 545.49% 202.80% -5.12% -121.34% -364.88% -24.88% 100.00%
NP 41,327 34,869 25,558 23,746 -23,426 -53,177 24,345 42.35%
  QoQ % 18.52% 36.43% 7.63% 201.37% 55.95% -318.43% -
  Horiz. % 169.76% 143.23% 104.98% 97.54% -96.23% -218.43% 100.00%
NP to SH 41,626 35,100 25,828 23,985 -23,090 -52,154 24,583 42.11%
  QoQ % 18.59% 35.90% 7.68% 203.88% 55.73% -312.15% -
  Horiz. % 169.33% 142.78% 105.06% 97.57% -93.93% -212.15% 100.00%
Tax Rate 9.77 % 4.55 % -0.16 % -4.37 % - % - % 3.26 % 108.01%
  QoQ % 114.73% 2,943.75% 96.34% 0.00% 0.00% 0.00% -
  Horiz. % 299.69% 139.57% -4.91% -134.05% 0.00% 0.00% 100.00%
Total Cost 287,925 281,962 257,961 231,532 204,108 320,543 306,854 -4.16%
  QoQ % 2.11% 9.30% 11.41% 13.44% -36.32% 4.46% -
  Horiz. % 93.83% 91.89% 84.07% 75.45% 66.52% 104.46% 100.00%
Net Worth 960,352 949,825 856,377 850,925 835,481 836,444 892,537 5.01%
  QoQ % 1.11% 10.91% 0.64% 1.85% -0.12% -6.28% -
  Horiz. % 107.60% 106.42% 95.95% 95.34% 93.61% 93.72% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 12,961 - - - 11,788 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.95% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 36.93 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 960,352 949,825 856,377 850,925 835,481 836,444 892,537 5.01%
  QoQ % 1.11% 10.91% 0.64% 1.85% -0.12% -6.28% -
  Horiz. % 107.60% 106.42% 95.95% 95.34% 93.61% 93.72% 100.00%
NOSH 518,381 518,463 471,313 471,218 471,224 471,555 471,842 6.48%
  QoQ % -0.02% 10.00% 0.02% -0.00% -0.07% -0.06% -
  Horiz. % 109.86% 109.88% 99.89% 99.87% 99.87% 99.94% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.55 % 11.01 % 9.01 % 9.30 % -12.97 % -19.89 % 7.35 % 42.90%
  QoQ % 13.99% 22.20% -3.12% 171.70% 34.79% -370.61% -
  Horiz. % 170.75% 149.80% 122.59% 126.53% -176.46% -270.61% 100.00%
ROE 4.33 % 3.70 % 3.02 % 2.82 % -2.76 % -6.24 % 2.75 % 35.38%
  QoQ % 17.03% 22.52% 7.09% 202.17% 55.77% -326.91% -
  Horiz. % 157.45% 134.55% 109.82% 102.55% -100.36% -226.91% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 63.52 61.11 60.16 54.17 38.34 56.70 70.19 -6.45%
  QoQ % 3.94% 1.58% 11.06% 41.29% -32.38% -19.22% -
  Horiz. % 90.50% 87.06% 85.71% 77.18% 54.62% 80.78% 100.00%
EPS 8.03 6.77 5.48 5.09 -4.90 -11.06 5.21 33.46%
  QoQ % 18.61% 23.54% 7.66% 203.88% 55.70% -312.28% -
  Horiz. % 154.13% 129.94% 105.18% 97.70% -94.05% -212.28% 100.00%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8526 1.8320 1.8170 1.8058 1.7730 1.7738 1.8916 -1.38%
  QoQ % 1.12% 0.83% 0.62% 1.85% -0.05% -6.23% -
  Horiz. % 97.94% 96.85% 96.06% 95.46% 93.73% 93.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.87 43.17 38.64 34.79 24.62 36.43 45.13 -0.38%
  QoQ % 3.94% 11.72% 11.07% 41.31% -32.42% -19.28% -
  Horiz. % 99.42% 95.66% 85.62% 77.09% 54.55% 80.72% 100.00%
EPS 5.67 4.78 3.52 3.27 -3.15 -7.11 3.35 42.07%
  QoQ % 18.62% 35.80% 7.65% 203.81% 55.70% -312.24% -
  Horiz. % 169.25% 142.69% 105.07% 97.61% -94.03% -212.24% 100.00%
DPS 0.00 1.77 0.00 0.00 0.00 1.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.94% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3087 1.2943 1.1670 1.1596 1.1385 1.1398 1.2163 5.01%
  QoQ % 1.11% 10.91% 0.64% 1.85% -0.11% -6.29% -
  Horiz. % 107.60% 106.41% 95.95% 95.34% 93.60% 93.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.6800 1.6400 1.5700 1.2900 0.5600 0.7000 1.3700 -
P/RPS 4.22 2.68 2.61 2.38 1.46 1.23 1.95 67.39%
  QoQ % 57.46% 2.68% 9.66% 63.01% 18.70% -36.92% -
  Horiz. % 216.41% 137.44% 133.85% 122.05% 74.87% 63.08% 100.00%
P/EPS 33.37 24.22 28.65 25.34 -11.43 -6.33 26.30 17.22%
  QoQ % 37.78% -15.46% 13.06% 321.70% -80.57% -124.07% -
  Horiz. % 126.88% 92.09% 108.94% 96.35% -43.46% -24.07% 100.00%
EY 3.00 4.13 3.49 3.95 -8.75 -15.80 3.80 -14.59%
  QoQ % -27.36% 18.34% -11.65% 145.14% 44.62% -515.79% -
  Horiz. % 78.95% 108.68% 91.84% 103.95% -230.26% -415.79% 100.00%
DY 0.00 1.52 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 42.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.45 0.90 0.86 0.71 0.32 0.39 0.72 59.54%
  QoQ % 61.11% 4.65% 21.13% 121.88% -17.95% -45.83% -
  Horiz. % 201.39% 125.00% 119.44% 98.61% 44.44% 54.17% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 05/05/10 22/02/10 02/11/09 28/07/09 14/05/09 26/02/09 19/11/08 -
Price 3.2500 2.2000 1.5300 1.6600 1.1000 0.6000 0.8000 -
P/RPS 5.12 3.60 2.54 3.06 2.87 1.06 1.14 172.46%
  QoQ % 42.22% 41.73% -16.99% 6.62% 170.75% -7.02% -
  Horiz. % 449.12% 315.79% 222.81% 268.42% 251.75% 92.98% 100.00%
P/EPS 40.47 32.50 27.92 32.61 -22.45 -5.42 15.36 90.88%
  QoQ % 24.52% 16.40% -14.38% 245.26% -314.21% -135.29% -
  Horiz. % 263.48% 211.59% 181.77% 212.30% -146.16% -35.29% 100.00%
EY 2.47 3.08 3.58 3.07 -4.45 -18.43 6.51 -47.62%
  QoQ % -19.81% -13.97% 16.61% 168.99% 75.85% -383.10% -
  Horiz. % 37.94% 47.31% 54.99% 47.16% -68.36% -283.10% 100.00%
DY 0.00 1.14 0.00 0.00 0.00 4.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 27.34% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.75 1.20 0.84 0.92 0.62 0.34 0.42 159.16%
  QoQ % 45.83% 42.86% -8.70% 48.39% 82.35% -19.05% -
  Horiz. % 416.67% 285.71% 200.00% 219.05% 147.62% 80.95% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers