Highlights

[UNISEM] QoQ Quarter Result on 2012-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     43.96%    YoY -     -163.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 249,723 269,440 282,952 282,945 256,611 273,180 288,191 -9.10%
  QoQ % -7.32% -4.78% 0.00% 10.26% -6.07% -5.21% -
  Horiz. % 86.65% 93.49% 98.18% 98.18% 89.04% 94.79% 100.00%
PBT -10,323 -20,036 9,086 -8,242 -16,240 -5,134 2,209 -
  QoQ % 48.48% -320.52% 210.24% 49.25% -216.32% -332.41% -
  Horiz. % -467.32% -907.02% 411.32% -373.11% -735.17% -232.41% 100.00%
Tax 40 -138 -756 480 2,554 2,612 2,681 -93.92%
  QoQ % 128.99% 81.75% -257.50% -81.21% -2.22% -2.57% -
  Horiz. % 1.49% -5.15% -28.20% 17.90% 95.26% 97.43% 100.00%
NP -10,283 -20,174 8,330 -7,762 -13,686 -2,522 4,890 -
  QoQ % 49.03% -342.18% 207.32% 43.29% -442.66% -151.57% -
  Horiz. % -210.29% -412.56% 170.35% -158.73% -279.88% -51.57% 100.00%
NP to SH -9,744 -19,501 8,306 -7,582 -13,529 -2,531 5,269 -
  QoQ % 50.03% -334.78% 209.55% 43.96% -434.53% -148.04% -
  Horiz. % -184.93% -370.11% 157.64% -143.90% -256.77% -48.04% 100.00%
Tax Rate - % - % 8.32 % - % - % - % -121.37 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -6.86% 0.00% 0.00% 0.00% 100.00%
Total Cost 260,006 289,614 274,622 290,707 270,297 275,702 283,301 -5.55%
  QoQ % -10.22% 5.46% -5.53% 7.55% -1.96% -2.68% -
  Horiz. % 91.78% 102.23% 96.94% 102.61% 95.41% 97.32% 100.00%
Net Worth 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 -4.22%
  QoQ % -0.64% -1.55% -1.09% 0.31% -4.32% 0.94% -
  Horiz. % 93.73% 94.33% 95.82% 96.88% 96.58% 100.94% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 13,495 - - - 13,625 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.04% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 -4.22%
  QoQ % -0.64% -1.55% -1.09% 0.31% -4.32% 0.94% -
  Horiz. % 93.73% 94.33% 95.82% 96.88% 96.58% 100.94% 100.00%
NOSH 671,999 674,775 675,284 676,964 673,084 681,282 675,512 -0.35%
  QoQ % -0.41% -0.08% -0.25% 0.58% -1.20% 0.85% -
  Horiz. % 99.48% 99.89% 99.97% 100.21% 99.64% 100.85% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.12 % -7.49 % 2.94 % -2.74 % -5.33 % -0.92 % 1.70 % -
  QoQ % 44.99% -354.76% 207.30% 48.59% -479.35% -154.12% -
  Horiz. % -242.35% -440.59% 172.94% -161.18% -313.53% -54.12% 100.00%
ROE -0.95 % -1.90 % 0.79 % -0.72 % -1.28 % -0.23 % 0.48 % -
  QoQ % 50.00% -340.51% 209.72% 43.75% -456.52% -147.92% -
  Horiz. % -197.92% -395.83% 164.58% -150.00% -266.67% -47.92% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.16 39.93 41.90 41.80 38.12 40.10 42.66 -8.78%
  QoQ % -6.94% -4.70% 0.24% 9.65% -4.94% -6.00% -
  Horiz. % 87.11% 93.60% 98.22% 97.98% 89.36% 94.00% 100.00%
EPS -1.45 -2.89 1.23 -1.12 -2.01 -0.38 0.78 -
  QoQ % 49.83% -334.96% 209.82% 44.28% -428.95% -148.72% -
  Horiz. % -185.90% -370.51% 157.69% -143.59% -257.69% -48.72% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 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 1.5211 1.5246 1.5475 1.5607 1.5648 1.6157 1.6144 -3.89%
  QoQ % -0.23% -1.48% -0.85% -0.26% -3.15% 0.08% -
  Horiz. % 94.22% 94.44% 95.86% 96.67% 96.93% 100.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.03 36.72 38.56 38.56 34.97 37.23 39.27 -9.10%
  QoQ % -7.33% -4.77% 0.00% 10.27% -6.07% -5.19% -
  Horiz. % 86.66% 93.51% 98.19% 98.19% 89.05% 94.81% 100.00%
EPS -1.33 -2.66 1.13 -1.03 -1.84 -0.34 0.72 -
  QoQ % 50.00% -335.40% 209.71% 44.02% -441.18% -147.22% -
  Horiz. % -184.72% -369.44% 156.94% -143.06% -255.56% -47.22% 100.00%
DPS 0.00 1.84 0.00 0.00 0.00 1.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.92% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3929 1.4019 1.4240 1.4398 1.4353 1.5000 1.4861 -4.22%
  QoQ % -0.64% -1.55% -1.10% 0.31% -4.31% 0.94% -
  Horiz. % 93.73% 94.33% 95.82% 96.88% 96.58% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.8900 0.8600 1.0000 1.3600 1.4700 1.0900 1.0200 -
P/RPS 2.39 2.15 2.39 3.25 3.86 2.72 2.39 -
  QoQ % 11.16% -10.04% -26.46% -15.80% 41.91% 13.81% -
  Horiz. % 100.00% 89.96% 100.00% 135.98% 161.51% 113.81% 100.00%
P/EPS -61.38 -29.76 81.30 -121.43 -73.13 -293.40 130.77 -
  QoQ % -106.25% -136.61% 166.95% -66.05% 75.07% -324.36% -
  Horiz. % -46.94% -22.76% 62.17% -92.86% -55.92% -224.36% 100.00%
EY -1.63 -3.36 1.23 -0.82 -1.37 -0.34 0.76 -
  QoQ % 51.49% -373.17% 250.00% 40.15% -302.94% -144.74% -
  Horiz. % -214.47% -442.11% 161.84% -107.89% -180.26% -44.74% 100.00%
DY 0.00 2.33 0.00 0.00 0.00 1.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.32% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.56 0.65 0.87 0.94 0.67 0.63 -4.28%
  QoQ % 5.36% -13.85% -25.29% -7.45% 40.30% 6.35% -
  Horiz. % 93.65% 88.89% 103.17% 138.10% 149.21% 106.35% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 24/04/13 18/02/13 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 -
Price 0.8800 0.9900 0.9500 1.2500 1.4600 1.4700 1.2600 -
P/RPS 2.37 2.48 2.27 2.99 3.83 3.67 2.95 -13.57%
  QoQ % -4.44% 9.25% -24.08% -21.93% 4.36% 24.41% -
  Horiz. % 80.34% 84.07% 76.95% 101.36% 129.83% 124.41% 100.00%
P/EPS -60.69 -34.26 77.24 -111.61 -72.64 -395.69 161.54 -
  QoQ % -77.15% -144.36% 169.21% -53.65% 81.64% -344.95% -
  Horiz. % -37.57% -21.21% 47.81% -69.09% -44.97% -244.95% 100.00%
EY -1.65 -2.92 1.29 -0.90 -1.38 -0.25 0.62 -
  QoQ % 43.49% -326.36% 243.33% 34.78% -452.00% -140.32% -
  Horiz. % -266.13% -470.97% 208.06% -145.16% -222.58% -40.32% 100.00%
DY 0.00 2.02 0.00 0.00 0.00 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 148.53% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.65 0.61 0.80 0.93 0.91 0.78 -17.91%
  QoQ % -10.77% 6.56% -23.75% -13.98% 2.20% 16.67% -
  Horiz. % 74.36% 83.33% 78.21% 102.56% 119.23% 116.67% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers