Highlights

[UNISEM] QoQ Quarter Result on 2011-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -148.04%    YoY -     -106.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 282,952 282,945 256,611 273,180 288,191 307,517 291,975 -2.07%
  QoQ % 0.00% 10.26% -6.07% -5.21% -6.28% 5.32% -
  Horiz. % 96.91% 96.91% 87.89% 93.56% 98.70% 105.32% 100.00%
PBT 9,086 -8,242 -16,240 -5,134 2,209 11,818 5,488 39.82%
  QoQ % 210.24% 49.25% -216.32% -332.41% -81.31% 115.34% -
  Horiz. % 165.56% -150.18% -295.92% -93.55% 40.25% 215.34% 100.00%
Tax -756 480 2,554 2,612 2,681 83 -50 508.44%
  QoQ % -257.50% -81.21% -2.22% -2.57% 3,130.12% 266.00% -
  Horiz. % 1,512.00% -960.00% -5,108.00% -5,224.00% -5,362.00% -166.00% 100.00%
NP 8,330 -7,762 -13,686 -2,522 4,890 11,901 5,438 32.78%
  QoQ % 207.32% 43.29% -442.66% -151.57% -58.91% 118.85% -
  Horiz. % 153.18% -142.74% -251.67% -46.38% 89.92% 218.85% 100.00%
NP to SH 8,306 -7,582 -13,529 -2,531 5,269 12,027 5,086 38.56%
  QoQ % 209.55% 43.96% -434.53% -148.04% -56.19% 136.47% -
  Horiz. % 163.31% -149.08% -266.00% -49.76% 103.60% 236.47% 100.00%
Tax Rate 8.32 % - % - % - % -121.37 % -0.70 % 0.91 % 335.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% -17,238.57% -176.92% -
  Horiz. % 914.29% 0.00% 0.00% 0.00% -13,337.36% -76.92% 100.00%
Total Cost 274,622 290,707 270,297 275,702 283,301 295,616 286,537 -2.78%
  QoQ % -5.53% 7.55% -1.96% -2.68% -4.17% 3.17% -
  Horiz. % 95.84% 101.46% 94.33% 96.22% 98.87% 103.17% 100.00%
Net Worth 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 1,067,585 -1.41%
  QoQ % -1.09% 0.31% -4.32% 0.94% 1.29% 0.85% -
  Horiz. % 97.88% 98.97% 98.66% 103.11% 102.15% 100.85% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 13,625 - - - -
  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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 1,067,585 -1.41%
  QoQ % -1.09% 0.31% -4.32% 0.94% 1.29% 0.85% -
  Horiz. % 97.88% 98.97% 98.66% 103.11% 102.15% 100.85% 100.00%
NOSH 675,284 676,964 673,084 681,282 675,512 675,674 678,133 -0.28%
  QoQ % -0.25% 0.58% -1.20% 0.85% -0.02% -0.36% -
  Horiz. % 99.58% 99.83% 99.26% 100.46% 99.61% 99.64% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.94 % -2.74 % -5.33 % -0.92 % 1.70 % 3.87 % 1.86 % 35.58%
  QoQ % 207.30% 48.59% -479.35% -154.12% -56.07% 108.06% -
  Horiz. % 158.06% -147.31% -286.56% -49.46% 91.40% 208.06% 100.00%
ROE 0.79 % -0.72 % -1.28 % -0.23 % 0.48 % 1.12 % 0.48 % 39.27%
  QoQ % 209.72% 43.75% -456.52% -147.92% -57.14% 133.33% -
  Horiz. % 164.58% -150.00% -266.67% -47.92% 100.00% 233.33% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.90 41.80 38.12 40.10 42.66 45.51 43.06 -1.80%
  QoQ % 0.24% 9.65% -4.94% -6.00% -6.26% 5.69% -
  Horiz. % 97.31% 97.07% 88.53% 93.13% 99.07% 105.69% 100.00%
EPS 1.23 -1.12 -2.01 -0.38 0.78 1.78 0.75 38.94%
  QoQ % 209.82% 44.28% -428.95% -148.72% -56.18% 137.33% -
  Horiz. % 164.00% -149.33% -268.00% -50.67% 104.00% 237.33% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.5475 1.5607 1.5648 1.6157 1.6144 1.5935 1.5743 -1.14%
  QoQ % -0.85% -0.26% -3.15% 0.08% 1.31% 1.22% -
  Horiz. % 98.30% 99.14% 99.40% 102.63% 102.55% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.54 17.54 15.91 16.94 17.87 19.06 18.10 -2.07%
  QoQ % 0.00% 10.25% -6.08% -5.20% -6.24% 5.30% -
  Horiz. % 96.91% 96.91% 87.90% 93.59% 98.73% 105.30% 100.00%
EPS 0.51 -0.47 -0.84 -0.16 0.33 0.75 0.32 36.33%
  QoQ % 208.51% 44.05% -425.00% -148.48% -56.00% 134.38% -
  Horiz. % 159.38% -146.88% -262.50% -50.00% 103.13% 234.38% 100.00%
DPS 0.00 0.00 0.00 0.84 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 0.6478 0.6550 0.6529 0.6824 0.6761 0.6675 0.6618 -1.41%
  QoQ % -1.10% 0.32% -4.32% 0.93% 1.29% 0.86% -
  Horiz. % 97.88% 98.97% 98.66% 103.11% 102.16% 100.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.0000 1.3600 1.4700 1.0900 1.0200 1.5900 1.9100 -
P/RPS 2.39 3.25 3.86 2.72 2.39 3.49 4.44 -33.75%
  QoQ % -26.46% -15.80% 41.91% 13.81% -31.52% -21.40% -
  Horiz. % 53.83% 73.20% 86.94% 61.26% 53.83% 78.60% 100.00%
P/EPS 81.30 -121.43 -73.13 -293.40 130.77 89.33 254.67 -53.19%
  QoQ % 166.95% -66.05% 75.07% -324.36% 46.39% -64.92% -
  Horiz. % 31.92% -47.68% -28.72% -115.21% 51.35% 35.08% 100.00%
EY 1.23 -0.82 -1.37 -0.34 0.76 1.12 0.39 114.61%
  QoQ % 250.00% 40.15% -302.94% -144.74% -32.14% 187.18% -
  Horiz. % 315.38% -210.26% -351.28% -87.18% 194.87% 287.18% 100.00%
DY 0.00 0.00 0.00 1.83 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 0.65 0.87 0.94 0.67 0.63 1.00 1.21 -33.84%
  QoQ % -25.29% -7.45% 40.30% 6.35% -37.00% -17.36% -
  Horiz. % 53.72% 71.90% 77.69% 55.37% 52.07% 82.64% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 27/04/11 -
Price 0.9500 1.2500 1.4600 1.4700 1.2600 1.4000 1.9700 -
P/RPS 2.27 2.99 3.83 3.67 2.95 3.08 4.58 -37.29%
  QoQ % -24.08% -21.93% 4.36% 24.41% -4.22% -32.75% -
  Horiz. % 49.56% 65.28% 83.62% 80.13% 64.41% 67.25% 100.00%
P/EPS 77.24 -111.61 -72.64 -395.69 161.54 78.65 262.67 -55.68%
  QoQ % 169.21% -53.65% 81.64% -344.95% 105.39% -70.06% -
  Horiz. % 29.41% -42.49% -27.65% -150.64% 61.50% 29.94% 100.00%
EY 1.29 -0.90 -1.38 -0.25 0.62 1.27 0.38 125.37%
  QoQ % 243.33% 34.78% -452.00% -140.32% -51.18% 234.21% -
  Horiz. % 339.47% -236.84% -363.16% -65.79% 163.16% 334.21% 100.00%
DY 0.00 0.00 0.00 1.36 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 0.61 0.80 0.93 0.91 0.78 0.88 1.25 -37.93%
  QoQ % -23.75% -13.98% 2.20% 16.67% -11.36% -29.60% -
  Horiz. % 48.80% 64.00% 74.40% 72.80% 62.40% 70.40% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
4. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS