Highlights

[UNISEM] QoQ Quarter Result on 2010-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -20.97%    YoY -     16.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 288,191 307,517 291,975 335,630 370,692 359,504 329,252 -8.49%
  QoQ % -6.28% 5.32% -13.01% -9.46% 3.11% 9.19% -
  Horiz. % 87.53% 93.40% 88.68% 101.94% 112.59% 109.19% 100.00%
PBT 2,209 11,818 5,488 38,773 55,632 53,084 45,800 -86.73%
  QoQ % -81.31% 115.34% -85.85% -30.30% 4.80% 15.90% -
  Horiz. % 4.82% 25.80% 11.98% 84.66% 121.47% 115.90% 100.00%
Tax 2,681 83 -50 2,902 -3,692 -5,068 -4,473 -
  QoQ % 3,130.12% 266.00% -101.72% 178.60% 27.15% -13.30% -
  Horiz. % -59.94% -1.86% 1.12% -64.88% 82.54% 113.30% 100.00%
NP 4,890 11,901 5,438 41,675 51,940 48,016 41,327 -75.87%
  QoQ % -58.91% 118.85% -86.95% -19.76% 8.17% 16.19% -
  Horiz. % 11.83% 28.80% 13.16% 100.84% 125.68% 116.19% 100.00%
NP to SH 5,269 12,027 5,086 40,730 51,535 48,050 41,626 -74.76%
  QoQ % -56.19% 136.47% -87.51% -20.97% 7.25% 15.43% -
  Horiz. % 12.66% 28.89% 12.22% 97.85% 123.80% 115.43% 100.00%
Tax Rate -121.37 % -0.70 % 0.91 % -7.48 % 6.64 % 9.55 % 9.77 % -
  QoQ % -17,238.57% -176.92% 112.17% -212.65% -30.47% -2.25% -
  Horiz. % -1,242.27% -7.16% 9.31% -76.56% 67.96% 97.75% 100.00%
Total Cost 283,301 295,616 286,537 293,955 318,752 311,488 287,925 -1.07%
  QoQ % -4.17% 3.17% -2.52% -7.78% 2.33% 8.18% -
  Horiz. % 98.39% 102.67% 99.52% 102.09% 110.71% 108.18% 100.00%
Net Worth 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 960,352 8.84%
  QoQ % 1.29% 0.85% 0.70% 1.82% 3.55% 4.71% -
  Horiz. % 113.56% 112.11% 111.17% 110.40% 108.43% 104.71% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 33,716 202 - - -
  QoQ % 0.00% 0.00% 0.00% 16,561.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 16,661.67% 100.00% - -
Div Payout % - % - % - % 82.78 % 0.39 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 21,125.64% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 21,225.64% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 960,352 8.84%
  QoQ % 1.29% 0.85% 0.70% 1.82% 3.55% 4.71% -
  Horiz. % 113.56% 112.11% 111.17% 110.40% 108.43% 104.71% 100.00%
NOSH 675,512 675,674 678,133 674,337 674,541 518,338 518,381 19.29%
  QoQ % -0.02% -0.36% 0.56% -0.03% 30.14% -0.01% -
  Horiz. % 130.31% 130.34% 130.82% 130.09% 130.12% 99.99% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.70 % 3.87 % 1.86 % 12.42 % 14.01 % 13.36 % 12.55 % -73.59%
  QoQ % -56.07% 108.06% -85.02% -11.35% 4.87% 6.45% -
  Horiz. % 13.55% 30.84% 14.82% 98.96% 111.63% 106.45% 100.00%
ROE 0.48 % 1.12 % 0.48 % 3.84 % 4.95 % 4.78 % 4.33 % -76.89%
  QoQ % -57.14% 133.33% -87.50% -22.42% 3.56% 10.39% -
  Horiz. % 11.09% 25.87% 11.09% 88.68% 114.32% 110.39% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.66 45.51 43.06 49.77 54.95 69.36 63.52 -23.29%
  QoQ % -6.26% 5.69% -13.48% -9.43% -20.78% 9.19% -
  Horiz. % 67.16% 71.65% 67.79% 78.35% 86.51% 109.19% 100.00%
EPS 0.78 1.78 0.75 6.04 7.64 9.27 8.03 -78.84%
  QoQ % -56.18% 137.33% -87.58% -20.94% -17.58% 15.44% -
  Horiz. % 9.71% 22.17% 9.34% 75.22% 95.14% 115.44% 100.00%
DPS 0.00 0.00 0.00 5.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 16,566.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 16,666.67% 100.00% - -
NAPS 1.6144 1.5935 1.5743 1.5722 1.5437 1.9400 1.8526 -8.76%
  QoQ % 1.31% 1.22% 0.13% 1.85% -20.43% 4.72% -
  Horiz. % 87.14% 86.01% 84.98% 84.86% 83.33% 104.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.27 41.91 39.79 45.74 50.51 48.99 44.87 -8.50%
  QoQ % -6.30% 5.33% -13.01% -9.44% 3.10% 9.18% -
  Horiz. % 87.52% 93.40% 88.68% 101.94% 112.57% 109.18% 100.00%
EPS 0.72 1.64 0.69 5.55 7.02 6.55 5.67 -74.70%
  QoQ % -56.10% 137.68% -87.57% -20.94% 7.18% 15.52% -
  Horiz. % 12.70% 28.92% 12.17% 97.88% 123.81% 115.52% 100.00%
DPS 0.00 0.00 0.00 4.59 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 15,200.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 15,300.00% 100.00% - -
NAPS 1.4861 1.4672 1.4548 1.4447 1.4190 1.3703 1.3087 8.84%
  QoQ % 1.29% 0.85% 0.70% 1.81% 3.55% 4.71% -
  Horiz. % 113.56% 112.11% 111.16% 110.39% 108.43% 104.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.0200 1.5900 1.9100 2.3000 1.9800 2.9000 2.6800 -
P/RPS 2.39 3.49 4.44 4.62 3.60 4.18 4.22 -31.52%
  QoQ % -31.52% -21.40% -3.90% 28.33% -13.88% -0.95% -
  Horiz. % 56.64% 82.70% 105.21% 109.48% 85.31% 99.05% 100.00%
P/EPS 130.77 89.33 254.67 38.08 25.92 31.28 33.37 148.36%
  QoQ % 46.39% -64.92% 568.78% 46.91% -17.14% -6.26% -
  Horiz. % 391.88% 267.70% 763.17% 114.11% 77.67% 93.74% 100.00%
EY 0.76 1.12 0.39 2.63 3.86 3.20 3.00 -59.93%
  QoQ % -32.14% 187.18% -85.17% -31.87% 20.62% 6.67% -
  Horiz. % 25.33% 37.33% 13.00% 87.67% 128.67% 106.67% 100.00%
DY 0.00 0.00 0.00 2.17 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 10,750.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 10,850.00% 100.00% - -
P/NAPS 0.63 1.00 1.21 1.46 1.28 1.49 1.45 -42.61%
  QoQ % -37.00% -17.36% -17.12% 14.06% -14.09% 2.76% -
  Horiz. % 43.45% 68.97% 83.45% 100.69% 88.28% 102.76% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 05/05/10 -
Price 1.2600 1.4000 1.9700 1.8000 1.8300 2.2900 3.2500 -
P/RPS 2.95 3.08 4.58 3.62 3.33 3.30 5.12 -30.74%
  QoQ % -4.22% -32.75% 26.52% 8.71% 0.91% -35.55% -
  Horiz. % 57.62% 60.16% 89.45% 70.70% 65.04% 64.45% 100.00%
P/EPS 161.54 78.65 262.67 29.80 23.95 24.70 40.47 151.42%
  QoQ % 105.39% -70.06% 781.44% 24.43% -3.04% -38.97% -
  Horiz. % 399.16% 194.34% 649.05% 73.63% 59.18% 61.03% 100.00%
EY 0.62 1.27 0.38 3.36 4.17 4.05 2.47 -60.17%
  QoQ % -51.18% 234.21% -88.69% -19.42% 2.96% 63.97% -
  Horiz. % 25.10% 51.42% 15.38% 136.03% 168.83% 163.97% 100.00%
DY 0.00 0.00 0.00 2.78 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 13,800.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 13,900.00% 100.00% - -
P/NAPS 0.78 0.88 1.25 1.14 1.19 1.18 1.75 -41.62%
  QoQ % -11.36% -29.60% 9.65% -4.20% 0.85% -32.57% -
  Horiz. % 44.57% 50.29% 71.43% 65.14% 68.00% 67.43% 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.
 


 

271  393  495  1046 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.11+0.05 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.09-0.01 
 HSI-C5D 0.345+0.03 
 DAYANG 1.32-0.07 
 ORION 0.215+0.015 
 HSI-C5A 0.405+0.04 
 HSI-C3V 0.055+0.02 
Partners & Brokers