Highlights

[UNISEM] QoQ Quarter Result on 2008-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -312.15%    YoY -     -191.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 283,519 255,278 180,682 267,366 331,199 324,135 310,681 -5.91%
  QoQ % 11.06% 41.29% -32.42% -19.27% 2.18% 4.33% -
  Horiz. % 91.26% 82.17% 58.16% 86.06% 106.60% 104.33% 100.00%
PBT 25,516 22,751 -26,418 -53,381 25,165 28,903 23,305 6.22%
  QoQ % 12.15% 186.12% 50.51% -312.12% -12.93% 24.02% -
  Horiz. % 109.49% 97.62% -113.36% -229.05% 107.98% 124.02% 100.00%
Tax 42 995 2,992 204 -820 -3,858 -1,182 -
  QoQ % -95.78% -66.74% 1,366.67% 124.88% 78.75% -226.40% -
  Horiz. % -3.55% -84.18% -253.13% -17.26% 69.37% 326.40% 100.00%
NP 25,558 23,746 -23,426 -53,177 24,345 25,045 22,123 10.09%
  QoQ % 7.63% 201.37% 55.95% -318.43% -2.79% 13.21% -
  Horiz. % 115.53% 107.34% -105.89% -240.37% 110.04% 113.21% 100.00%
NP to SH 25,828 23,985 -23,090 -52,154 24,583 25,171 22,237 10.49%
  QoQ % 7.68% 203.88% 55.73% -312.15% -2.34% 13.19% -
  Horiz. % 116.15% 107.86% -103.84% -234.54% 110.55% 113.19% 100.00%
Tax Rate -0.16 % -4.37 % - % - % 3.26 % 13.35 % 5.07 % -
  QoQ % 96.34% 0.00% 0.00% 0.00% -75.58% 163.31% -
  Horiz. % -3.16% -86.19% 0.00% 0.00% 64.30% 263.31% 100.00%
Total Cost 257,961 231,532 204,108 320,543 306,854 299,090 288,558 -7.19%
  QoQ % 11.41% 13.44% -36.32% 4.46% 2.60% 3.65% -
  Horiz. % 89.40% 80.24% 70.73% 111.08% 106.34% 103.65% 100.00%
Net Worth 856,377 850,925 835,481 836,444 892,537 864,769 825,595 2.47%
  QoQ % 0.64% 1.85% -0.12% -6.28% 3.21% 4.74% -
  Horiz. % 103.73% 103.07% 101.20% 101.31% 108.11% 104.74% 100.00%
Dividend
30/09/15 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 11,788 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 856,377 850,925 835,481 836,444 892,537 864,769 825,595 2.47%
  QoQ % 0.64% 1.85% -0.12% -6.28% 3.21% 4.74% -
  Horiz. % 103.73% 103.07% 101.20% 101.31% 108.11% 104.74% 100.00%
NOSH 471,313 471,218 471,224 471,555 471,842 471,367 471,122 0.03%
  QoQ % 0.02% -0.00% -0.07% -0.06% 0.10% 0.05% -
  Horiz. % 100.04% 100.02% 100.02% 100.09% 100.15% 100.05% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.01 % 9.30 % -12.97 % -19.89 % 7.35 % 7.73 % 7.12 % 16.98%
  QoQ % -3.12% 171.70% 34.79% -370.61% -4.92% 8.57% -
  Horiz. % 126.54% 130.62% -182.16% -279.35% 103.23% 108.57% 100.00%
ROE 3.02 % 2.82 % -2.76 % -6.24 % 2.75 % 2.91 % 2.69 % 8.01%
  QoQ % 7.09% 202.17% 55.77% -326.91% -5.50% 8.18% -
  Horiz. % 112.27% 104.83% -102.60% -231.97% 102.23% 108.18% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.16 54.17 38.34 56.70 70.19 68.76 65.94 -5.93%
  QoQ % 11.06% 41.29% -32.38% -19.22% 2.08% 4.28% -
  Horiz. % 91.23% 82.15% 58.14% 85.99% 106.45% 104.28% 100.00%
EPS 5.48 5.09 -4.90 -11.06 5.21 5.34 4.72 10.46%
  QoQ % 7.66% 203.88% 55.70% -312.28% -2.43% 13.14% -
  Horiz. % 116.10% 107.84% -103.81% -234.32% 110.38% 113.14% 100.00%
DPS 0.00 0.00 0.00 2.50 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 1.8170 1.8058 1.7730 1.7738 1.8916 1.8346 1.7524 2.44%
  QoQ % 0.62% 1.85% -0.05% -6.23% 3.11% 4.69% -
  Horiz. % 103.69% 103.05% 101.18% 101.22% 107.94% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.64 34.79 24.62 36.43 45.13 44.17 42.34 -5.91%
  QoQ % 11.07% 41.31% -32.42% -19.28% 2.17% 4.32% -
  Horiz. % 91.26% 82.17% 58.15% 86.04% 106.59% 104.32% 100.00%
EPS 3.52 3.27 -3.15 -7.11 3.35 3.43 3.03 10.50%
  QoQ % 7.65% 203.81% 55.70% -312.24% -2.33% 13.20% -
  Horiz. % 116.17% 107.92% -103.96% -234.65% 110.56% 113.20% 100.00%
DPS 0.00 0.00 0.00 1.61 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 1.1670 1.1596 1.1385 1.1398 1.2163 1.1784 1.1250 2.47%
  QoQ % 0.64% 1.85% -0.11% -6.29% 3.22% 4.75% -
  Horiz. % 103.73% 103.08% 101.20% 101.32% 108.12% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.5700 1.2900 0.5600 0.7000 1.3700 1.3400 1.2500 -
P/RPS 2.61 2.38 1.46 1.23 1.95 1.95 1.90 23.55%
  QoQ % 9.66% 63.01% 18.70% -36.92% 0.00% 2.63% -
  Horiz. % 137.37% 125.26% 76.84% 64.74% 102.63% 102.63% 100.00%
P/EPS 28.65 25.34 -11.43 -6.33 26.30 25.09 26.48 5.39%
  QoQ % 13.06% 321.70% -80.57% -124.07% 4.82% -5.25% -
  Horiz. % 108.19% 95.69% -43.16% -23.90% 99.32% 94.75% 100.00%
EY 3.49 3.95 -8.75 -15.80 3.80 3.99 3.78 -5.18%
  QoQ % -11.65% 145.14% 44.62% -515.79% -4.76% 5.56% -
  Horiz. % 92.33% 104.50% -231.48% -417.99% 100.53% 105.56% 100.00%
DY 0.00 0.00 0.00 3.57 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 0.86 0.71 0.32 0.39 0.72 0.73 0.71 13.62%
  QoQ % 21.13% 121.88% -17.95% -45.83% -1.37% 2.82% -
  Horiz. % 121.13% 100.00% 45.07% 54.93% 101.41% 102.82% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 28/07/09 14/05/09 26/02/09 19/11/08 28/07/08 08/05/08 -
Price 1.5300 1.6600 1.1000 0.6000 0.8000 1.4500 1.4500 -
P/RPS 2.54 3.06 2.87 1.06 1.14 2.11 2.20 10.04%
  QoQ % -16.99% 6.62% 170.75% -7.02% -45.97% -4.09% -
  Horiz. % 115.45% 139.09% 130.45% 48.18% 51.82% 95.91% 100.00%
P/EPS 27.92 32.61 -22.45 -5.42 15.36 27.15 30.72 -6.17%
  QoQ % -14.38% 245.26% -314.21% -135.29% -43.43% -11.62% -
  Horiz. % 90.89% 106.15% -73.08% -17.64% 50.00% 88.38% 100.00%
EY 3.58 3.07 -4.45 -18.43 6.51 3.68 3.26 6.44%
  QoQ % 16.61% 168.99% 75.85% -383.10% 76.90% 12.88% -
  Horiz. % 109.82% 94.17% -136.50% -565.34% 199.69% 112.88% 100.00%
DY 0.00 0.00 0.00 4.17 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 0.84 0.92 0.62 0.34 0.42 0.79 0.83 0.80%
  QoQ % -8.70% 48.39% 82.35% -19.05% -46.84% -4.82% -
  Horiz. % 101.20% 110.84% 74.70% 40.96% 50.60% 95.18% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers