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 - 733,831
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.56 38.56 34.97 37.23 39.27 41.91 39.79 -2.07%
  QoQ % 0.00% 10.27% -6.07% -5.19% -6.30% 5.33% -
  Horiz. % 96.91% 96.91% 87.89% 93.57% 98.69% 105.33% 100.00%
EPS 1.13 -1.03 -1.84 -0.34 0.72 1.64 0.69 38.81%
  QoQ % 209.71% 44.02% -441.18% -147.22% -56.10% 137.68% -
  Horiz. % 163.77% -149.28% -266.67% -49.28% 104.35% 237.68% 100.00%
DPS 0.00 0.00 0.00 1.86 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 1.4240 1.4398 1.4353 1.5000 1.4861 1.4672 1.4548 -1.41%
  QoQ % -1.10% 0.31% -4.31% 0.94% 1.29% 0.85% -
  Horiz. % 97.88% 98.97% 98.66% 103.11% 102.15% 100.85% 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.
 


 

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