Highlights

[UNISEM] QoQ 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 -     136.47%    YoY -     -74.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 256,611 273,180 288,191 307,517 291,975 335,630 370,692 -21.73%
  QoQ % -6.07% -5.21% -6.28% 5.32% -13.01% -9.46% -
  Horiz. % 69.22% 73.69% 77.74% 82.96% 78.76% 90.54% 100.00%
PBT -16,240 -5,134 2,209 11,818 5,488 38,773 55,632 -
  QoQ % -216.32% -332.41% -81.31% 115.34% -85.85% -30.30% -
  Horiz. % -29.19% -9.23% 3.97% 21.24% 9.86% 69.70% 100.00%
Tax 2,554 2,612 2,681 83 -50 2,902 -3,692 -
  QoQ % -2.22% -2.57% 3,130.12% 266.00% -101.72% 178.60% -
  Horiz. % -69.18% -70.75% -72.62% -2.25% 1.35% -78.60% 100.00%
NP -13,686 -2,522 4,890 11,901 5,438 41,675 51,940 -
  QoQ % -442.66% -151.57% -58.91% 118.85% -86.95% -19.76% -
  Horiz. % -26.35% -4.86% 9.41% 22.91% 10.47% 80.24% 100.00%
NP to SH -13,529 -2,531 5,269 12,027 5,086 40,730 51,535 -
  QoQ % -434.53% -148.04% -56.19% 136.47% -87.51% -20.97% -
  Horiz. % -26.25% -4.91% 10.22% 23.34% 9.87% 79.03% 100.00%
Tax Rate - % - % -121.37 % -0.70 % 0.91 % -7.48 % 6.64 % -
  QoQ % 0.00% 0.00% -17,238.57% -176.92% 112.17% -212.65% -
  Horiz. % 0.00% 0.00% -1,827.86% -10.54% 13.70% -112.65% 100.00%
Total Cost 270,297 275,702 283,301 295,616 286,537 293,955 318,752 -10.40%
  QoQ % -1.96% -2.68% -4.17% 3.17% -2.52% -7.78% -
  Horiz. % 84.80% 86.49% 88.88% 92.74% 89.89% 92.22% 100.00%
Net Worth 1,053,242 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 0.76%
  QoQ % -4.32% 0.94% 1.29% 0.85% 0.70% 1.82% -
  Horiz. % 101.15% 105.71% 104.73% 103.40% 102.53% 101.82% 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 - 13,625 - - - 33,716 202 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16,561.67% -
  Horiz. % 0.00% 6,733.30% 0.00% 0.00% 0.00% 16,661.67% 100.00%
Div Payout % - % - % - % - % - % 82.78 % 0.39 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 21,125.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 21,225.64% 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 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 0.76%
  QoQ % -4.32% 0.94% 1.29% 0.85% 0.70% 1.82% -
  Horiz. % 101.15% 105.71% 104.73% 103.40% 102.53% 101.82% 100.00%
NOSH 673,084 681,282 675,512 675,674 678,133 674,337 674,541 -0.14%
  QoQ % -1.20% 0.85% -0.02% -0.36% 0.56% -0.03% -
  Horiz. % 99.78% 101.00% 100.14% 100.17% 100.53% 99.97% 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 % -0.92 % 1.70 % 3.87 % 1.86 % 12.42 % 14.01 % -
  QoQ % -479.35% -154.12% -56.07% 108.06% -85.02% -11.35% -
  Horiz. % -38.04% -6.57% 12.13% 27.62% 13.28% 88.65% 100.00%
ROE -1.28 % -0.23 % 0.48 % 1.12 % 0.48 % 3.84 % 4.95 % -
  QoQ % -456.52% -147.92% -57.14% 133.33% -87.50% -22.42% -
  Horiz. % -25.86% -4.65% 9.70% 22.63% 9.70% 77.58% 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 40.10 42.66 45.51 43.06 49.77 54.95 -21.62%
  QoQ % -4.94% -6.00% -6.26% 5.69% -13.48% -9.43% -
  Horiz. % 69.37% 72.98% 77.63% 82.82% 78.36% 90.57% 100.00%
EPS -2.01 -0.38 0.78 1.78 0.75 6.04 7.64 -
  QoQ % -428.95% -148.72% -56.18% 137.33% -87.58% -20.94% -
  Horiz. % -26.31% -4.97% 10.21% 23.30% 9.82% 79.06% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 5.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16,566.67% -
  Horiz. % 0.00% 6,666.67% 0.00% 0.00% 0.00% 16,666.67% 100.00%
NAPS 1.5648 1.6157 1.6144 1.5935 1.5743 1.5722 1.5437 0.91%
  QoQ % -3.15% 0.08% 1.31% 1.22% 0.13% 1.85% -
  Horiz. % 101.37% 104.66% 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 37.23 39.27 41.91 39.79 45.74 50.51 -21.72%
  QoQ % -6.07% -5.19% -6.30% 5.33% -13.01% -9.44% -
  Horiz. % 69.23% 73.71% 77.75% 82.97% 78.78% 90.56% 100.00%
EPS -1.84 -0.34 0.72 1.64 0.69 5.55 7.02 -
  QoQ % -441.18% -147.22% -56.10% 137.68% -87.57% -20.94% -
  Horiz. % -26.21% -4.84% 10.26% 23.36% 9.83% 79.06% 100.00%
DPS 0.00 1.86 0.00 0.00 0.00 4.59 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 15,200.00% -
  Horiz. % 0.00% 6,200.00% 0.00% 0.00% 0.00% 15,300.00% 100.00%
NAPS 1.4353 1.5000 1.4861 1.4672 1.4548 1.4447 1.4190 0.76%
  QoQ % -4.31% 0.94% 1.29% 0.85% 0.70% 1.81% -
  Horiz. % 101.15% 105.71% 104.73% 103.40% 102.52% 101.81% 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 2.72 2.39 3.49 4.44 4.62 3.60 4.75%
  QoQ % 41.91% 13.81% -31.52% -21.40% -3.90% 28.33% -
  Horiz. % 107.22% 75.56% 66.39% 96.94% 123.33% 128.33% 100.00%
P/EPS -73.13 -293.40 130.77 89.33 254.67 38.08 25.92 -
  QoQ % 75.07% -324.36% 46.39% -64.92% 568.78% 46.91% -
  Horiz. % -282.14% -1,131.94% 504.51% 344.64% 982.52% 146.91% 100.00%
EY -1.37 -0.34 0.76 1.12 0.39 2.63 3.86 -
  QoQ % -302.94% -144.74% -32.14% 187.18% -85.17% -31.87% -
  Horiz. % -35.49% -8.81% 19.69% 29.02% 10.10% 68.13% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 2.17 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10,750.00% -
  Horiz. % 0.00% 9,150.00% 0.00% 0.00% 0.00% 10,850.00% 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 3.67 2.95 3.08 4.58 3.62 3.33 9.77%
  QoQ % 4.36% 24.41% -4.22% -32.75% 26.52% 8.71% -
  Horiz. % 115.02% 110.21% 88.59% 92.49% 137.54% 108.71% 100.00%
P/EPS -72.64 -395.69 161.54 78.65 262.67 29.80 23.95 -
  QoQ % 81.64% -344.95% 105.39% -70.06% 781.44% 24.43% -
  Horiz. % -303.30% -1,652.15% 674.49% 328.39% 1,096.74% 124.43% 100.00%
EY -1.38 -0.25 0.62 1.27 0.38 3.36 4.17 -
  QoQ % -452.00% -140.32% -51.18% 234.21% -88.69% -19.42% -
  Horiz. % -33.09% -6.00% 14.87% 30.46% 9.11% 80.58% 100.00%
DY 0.00 1.36 0.00 0.00 0.00 2.78 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13,800.00% -
  Horiz. % 0.00% 6,800.00% 0.00% 0.00% 0.00% 13,900.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers