Highlights

[UNISEM] QoQ Quarter Result on 2009-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     35.90%    YoY -     167.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 370,692 359,504 329,252 316,831 283,519 255,278 180,682 61.39%
  QoQ % 3.11% 9.19% 3.92% 11.75% 11.06% 41.29% -
  Horiz. % 205.16% 198.97% 182.23% 175.35% 156.92% 141.29% 100.00%
PBT 55,632 53,084 45,800 36,532 25,516 22,751 -26,418 -
  QoQ % 4.80% 15.90% 25.37% 43.17% 12.15% 186.12% -
  Horiz. % -210.58% -200.94% -173.37% -138.28% -96.59% -86.12% 100.00%
Tax -3,692 -5,068 -4,473 -1,663 42 995 2,992 -
  QoQ % 27.15% -13.30% -168.97% -4,059.52% -95.78% -66.74% -
  Horiz. % -123.40% -169.39% -149.50% -55.58% 1.40% 33.26% 100.00%
NP 51,940 48,016 41,327 34,869 25,558 23,746 -23,426 -
  QoQ % 8.17% 16.19% 18.52% 36.43% 7.63% 201.37% -
  Horiz. % -221.72% -204.97% -176.42% -148.85% -109.10% -101.37% 100.00%
NP to SH 51,535 48,050 41,626 35,100 25,828 23,985 -23,090 -
  QoQ % 7.25% 15.43% 18.59% 35.90% 7.68% 203.88% -
  Horiz. % -223.19% -208.10% -180.28% -152.01% -111.86% -103.88% 100.00%
Tax Rate 6.64 % 9.55 % 9.77 % 4.55 % -0.16 % -4.37 % - % -
  QoQ % -30.47% -2.25% 114.73% 2,943.75% 96.34% 0.00% -
  Horiz. % -151.95% -218.54% -223.57% -104.12% 3.66% 100.00% -
Total Cost 318,752 311,488 287,925 281,962 257,961 231,532 204,108 34.57%
  QoQ % 2.33% 8.18% 2.11% 9.30% 11.41% 13.44% -
  Horiz. % 156.17% 152.61% 141.07% 138.14% 126.38% 113.44% 100.00%
Net Worth 1,041,290 1,005,577 960,352 949,825 856,377 850,925 835,481 15.80%
  QoQ % 3.55% 4.71% 1.11% 10.91% 0.64% 1.85% -
  Horiz. % 124.63% 120.36% 114.95% 113.69% 102.50% 101.85% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 202 - - 12,961 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.56% 0.00% 0.00% 100.00% - - -
Div Payout % 0.39 % - % - % 36.93 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.06% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,041,290 1,005,577 960,352 949,825 856,377 850,925 835,481 15.80%
  QoQ % 3.55% 4.71% 1.11% 10.91% 0.64% 1.85% -
  Horiz. % 124.63% 120.36% 114.95% 113.69% 102.50% 101.85% 100.00%
NOSH 674,541 518,338 518,381 518,463 471,313 471,218 471,224 26.99%
  QoQ % 30.14% -0.01% -0.02% 10.00% 0.02% -0.00% -
  Horiz. % 143.15% 110.00% 110.01% 110.02% 100.02% 100.00% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.01 % 13.36 % 12.55 % 11.01 % 9.01 % 9.30 % -12.97 % -
  QoQ % 4.87% 6.45% 13.99% 22.20% -3.12% 171.70% -
  Horiz. % -108.02% -103.01% -96.76% -84.89% -69.47% -71.70% 100.00%
ROE 4.95 % 4.78 % 4.33 % 3.70 % 3.02 % 2.82 % -2.76 % -
  QoQ % 3.56% 10.39% 17.03% 22.52% 7.09% 202.17% -
  Horiz. % -179.35% -173.19% -156.88% -134.06% -109.42% -102.17% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.95 69.36 63.52 61.11 60.16 54.17 38.34 27.09%
  QoQ % -20.78% 9.19% 3.94% 1.58% 11.06% 41.29% -
  Horiz. % 143.32% 180.91% 165.68% 159.39% 156.91% 141.29% 100.00%
EPS 7.64 9.27 8.03 6.77 5.48 5.09 -4.90 -
  QoQ % -17.58% 15.44% 18.61% 23.54% 7.66% 203.88% -
  Horiz. % -155.92% -189.18% -163.88% -138.16% -111.84% -103.88% 100.00%
DPS 0.03 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. % 1.20% 0.00% 0.00% 100.00% - - -
NAPS 1.5437 1.9400 1.8526 1.8320 1.8170 1.8058 1.7730 -8.81%
  QoQ % -20.43% 4.72% 1.12% 0.83% 0.62% 1.85% -
  Horiz. % 87.07% 109.42% 104.49% 103.33% 102.48% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.51 48.99 44.87 43.17 38.64 34.79 24.62 61.39%
  QoQ % 3.10% 9.18% 3.94% 11.72% 11.07% 41.31% -
  Horiz. % 205.16% 198.98% 182.25% 175.35% 156.95% 141.31% 100.00%
EPS 7.02 6.55 5.67 4.78 3.52 3.27 -3.15 -
  QoQ % 7.18% 15.52% 18.62% 35.80% 7.65% 203.81% -
  Horiz. % -222.86% -207.94% -180.00% -151.75% -111.75% -103.81% 100.00%
DPS 0.03 0.00 0.00 1.77 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.69% 0.00% 0.00% 100.00% - - -
NAPS 1.4190 1.3703 1.3087 1.2943 1.1670 1.1596 1.1385 15.80%
  QoQ % 3.55% 4.71% 1.11% 10.91% 0.64% 1.85% -
  Horiz. % 124.64% 120.36% 114.95% 113.68% 102.50% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.9800 2.9000 2.6800 1.6400 1.5700 1.2900 0.5600 -
P/RPS 3.60 4.18 4.22 2.68 2.61 2.38 1.46 82.42%
  QoQ % -13.88% -0.95% 57.46% 2.68% 9.66% 63.01% -
  Horiz. % 246.58% 286.30% 289.04% 183.56% 178.77% 163.01% 100.00%
P/EPS 25.92 31.28 33.37 24.22 28.65 25.34 -11.43 -
  QoQ % -17.14% -6.26% 37.78% -15.46% 13.06% 321.70% -
  Horiz. % -226.77% -273.67% -291.95% -211.90% -250.66% -221.70% 100.00%
EY 3.86 3.20 3.00 4.13 3.49 3.95 -8.75 -
  QoQ % 20.62% 6.67% -27.36% 18.34% -11.65% 145.14% -
  Horiz. % -44.11% -36.57% -34.29% -47.20% -39.89% -45.14% 100.00%
DY 0.02 0.00 0.00 1.52 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.32% 0.00% 0.00% 100.00% - - -
P/NAPS 1.28 1.49 1.45 0.90 0.86 0.71 0.32 151.77%
  QoQ % -14.09% 2.76% 61.11% 4.65% 21.13% 121.88% -
  Horiz. % 400.00% 465.62% 453.13% 281.25% 268.75% 221.88% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/11/10 30/07/10 05/05/10 22/02/10 02/11/09 28/07/09 14/05/09 -
Price 1.8300 2.2900 3.2500 2.2000 1.5300 1.6600 1.1000 -
P/RPS 3.33 3.30 5.12 3.60 2.54 3.06 2.87 10.41%
  QoQ % 0.91% -35.55% 42.22% 41.73% -16.99% 6.62% -
  Horiz. % 116.03% 114.98% 178.40% 125.44% 88.50% 106.62% 100.00%
P/EPS 23.95 24.70 40.47 32.50 27.92 32.61 -22.45 -
  QoQ % -3.04% -38.97% 24.52% 16.40% -14.38% 245.26% -
  Horiz. % -106.68% -110.02% -180.27% -144.77% -124.37% -145.26% 100.00%
EY 4.17 4.05 2.47 3.08 3.58 3.07 -4.45 -
  QoQ % 2.96% 63.97% -19.81% -13.97% 16.61% 168.99% -
  Horiz. % -93.71% -91.01% -55.51% -69.21% -80.45% -68.99% 100.00%
DY 0.02 0.00 0.00 1.14 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.75% 0.00% 0.00% 100.00% - - -
P/NAPS 1.19 1.18 1.75 1.20 0.84 0.92 0.62 54.38%
  QoQ % 0.85% -32.57% 45.83% 42.86% -8.70% 48.39% -
  Horiz. % 191.94% 190.32% 282.26% 193.55% 135.48% 148.39% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers