Highlights

[UNISEM] QoQ Quarter Result on 2010-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 05-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     18.59%    YoY -     280.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 335,630 370,692 359,504 329,252 316,831 283,519 255,278 19.95%
  QoQ % -9.46% 3.11% 9.19% 3.92% 11.75% 11.06% -
  Horiz. % 131.48% 145.21% 140.83% 128.98% 124.11% 111.06% 100.00%
PBT 38,773 55,632 53,084 45,800 36,532 25,516 22,751 42.54%
  QoQ % -30.30% 4.80% 15.90% 25.37% 43.17% 12.15% -
  Horiz. % 170.42% 244.53% 233.33% 201.31% 160.57% 112.15% 100.00%
Tax 2,902 -3,692 -5,068 -4,473 -1,663 42 995 103.74%
  QoQ % 178.60% 27.15% -13.30% -168.97% -4,059.52% -95.78% -
  Horiz. % 291.66% -371.06% -509.35% -449.55% -167.14% 4.22% 100.00%
NP 41,675 51,940 48,016 41,327 34,869 25,558 23,746 45.35%
  QoQ % -19.76% 8.17% 16.19% 18.52% 36.43% 7.63% -
  Horiz. % 175.50% 218.73% 202.21% 174.04% 146.84% 107.63% 100.00%
NP to SH 40,730 51,535 48,050 41,626 35,100 25,828 23,985 42.20%
  QoQ % -20.97% 7.25% 15.43% 18.59% 35.90% 7.68% -
  Horiz. % 169.81% 214.86% 200.33% 173.55% 146.34% 107.68% 100.00%
Tax Rate -7.48 % 6.64 % 9.55 % 9.77 % 4.55 % -0.16 % -4.37 % 42.95%
  QoQ % -212.65% -30.47% -2.25% 114.73% 2,943.75% 96.34% -
  Horiz. % 171.17% -151.95% -218.54% -223.57% -104.12% 3.66% 100.00%
Total Cost 293,955 318,752 311,488 287,925 281,962 257,961 231,532 17.20%
  QoQ % -7.78% 2.33% 8.18% 2.11% 9.30% 11.41% -
  Horiz. % 126.96% 137.67% 134.53% 124.36% 121.78% 111.41% 100.00%
Net Worth 1,060,193 1,041,290 1,005,577 960,352 949,825 856,377 850,925 15.74%
  QoQ % 1.82% 3.55% 4.71% 1.11% 10.91% 0.64% -
  Horiz. % 124.59% 122.37% 118.17% 112.86% 111.62% 100.64% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 33,716 202 - - 12,961 - - -
  QoQ % 16,561.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 260.13% 1.56% 0.00% 0.00% 100.00% - -
Div Payout % 82.78 % 0.39 % - % - % 36.93 % - % - % -
  QoQ % 21,125.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 224.15% 1.06% 0.00% 0.00% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,060,193 1,041,290 1,005,577 960,352 949,825 856,377 850,925 15.74%
  QoQ % 1.82% 3.55% 4.71% 1.11% 10.91% 0.64% -
  Horiz. % 124.59% 122.37% 118.17% 112.86% 111.62% 100.64% 100.00%
NOSH 674,337 674,541 518,338 518,381 518,463 471,313 471,218 26.91%
  QoQ % -0.03% 30.14% -0.01% -0.02% 10.00% 0.02% -
  Horiz. % 143.11% 143.15% 110.00% 110.01% 110.03% 100.02% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.42 % 14.01 % 13.36 % 12.55 % 11.01 % 9.01 % 9.30 % 21.21%
  QoQ % -11.35% 4.87% 6.45% 13.99% 22.20% -3.12% -
  Horiz. % 133.55% 150.65% 143.66% 134.95% 118.39% 96.88% 100.00%
ROE 3.84 % 4.95 % 4.78 % 4.33 % 3.70 % 3.02 % 2.82 % 22.78%
  QoQ % -22.42% 3.56% 10.39% 17.03% 22.52% 7.09% -
  Horiz. % 136.17% 175.53% 169.50% 153.55% 131.21% 107.09% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.77 54.95 69.36 63.52 61.11 60.16 54.17 -5.48%
  QoQ % -9.43% -20.78% 9.19% 3.94% 1.58% 11.06% -
  Horiz. % 91.88% 101.44% 128.04% 117.26% 112.81% 111.06% 100.00%
EPS 6.04 7.64 9.27 8.03 6.77 5.48 5.09 12.05%
  QoQ % -20.94% -17.58% 15.44% 18.61% 23.54% 7.66% -
  Horiz. % 118.66% 150.10% 182.12% 157.76% 133.01% 107.66% 100.00%
DPS 5.00 0.03 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 16,566.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 1.20% 0.00% 0.00% 100.00% - -
NAPS 1.5722 1.5437 1.9400 1.8526 1.8320 1.8170 1.8058 -8.80%
  QoQ % 1.85% -20.43% 4.72% 1.12% 0.83% 0.62% -
  Horiz. % 87.06% 85.49% 107.43% 102.59% 101.45% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.74 50.51 48.99 44.87 43.17 38.64 34.79 19.95%
  QoQ % -9.44% 3.10% 9.18% 3.94% 11.72% 11.07% -
  Horiz. % 131.47% 145.19% 140.82% 128.97% 124.09% 111.07% 100.00%
EPS 5.55 7.02 6.55 5.67 4.78 3.52 3.27 42.15%
  QoQ % -20.94% 7.18% 15.52% 18.62% 35.80% 7.65% -
  Horiz. % 169.72% 214.68% 200.31% 173.39% 146.18% 107.65% 100.00%
DPS 4.59 0.03 0.00 0.00 1.77 0.00 0.00 -
  QoQ % 15,200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 259.32% 1.69% 0.00% 0.00% 100.00% - -
NAPS 1.4447 1.4190 1.3703 1.3087 1.2943 1.1670 1.1596 15.74%
  QoQ % 1.81% 3.55% 4.71% 1.11% 10.91% 0.64% -
  Horiz. % 124.59% 122.37% 118.17% 112.86% 111.62% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.3000 1.9800 2.9000 2.6800 1.6400 1.5700 1.2900 -
P/RPS 4.62 3.60 4.18 4.22 2.68 2.61 2.38 55.42%
  QoQ % 28.33% -13.88% -0.95% 57.46% 2.68% 9.66% -
  Horiz. % 194.12% 151.26% 175.63% 177.31% 112.61% 109.66% 100.00%
P/EPS 38.08 25.92 31.28 33.37 24.22 28.65 25.34 31.10%
  QoQ % 46.91% -17.14% -6.26% 37.78% -15.46% 13.06% -
  Horiz. % 150.28% 102.29% 123.44% 131.69% 95.58% 113.06% 100.00%
EY 2.63 3.86 3.20 3.00 4.13 3.49 3.95 -23.69%
  QoQ % -31.87% 20.62% 6.67% -27.36% 18.34% -11.65% -
  Horiz. % 66.58% 97.72% 81.01% 75.95% 104.56% 88.35% 100.00%
DY 2.17 0.02 0.00 0.00 1.52 0.00 0.00 -
  QoQ % 10,750.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.76% 1.32% 0.00% 0.00% 100.00% - -
P/NAPS 1.46 1.28 1.49 1.45 0.90 0.86 0.71 61.50%
  QoQ % 14.06% -14.09% 2.76% 61.11% 4.65% 21.13% -
  Horiz. % 205.63% 180.28% 209.86% 204.23% 126.76% 121.13% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 02/11/10 30/07/10 05/05/10 22/02/10 02/11/09 28/07/09 -
Price 1.8000 1.8300 2.2900 3.2500 2.2000 1.5300 1.6600 -
P/RPS 3.62 3.33 3.30 5.12 3.60 2.54 3.06 11.82%
  QoQ % 8.71% 0.91% -35.55% 42.22% 41.73% -16.99% -
  Horiz. % 118.30% 108.82% 107.84% 167.32% 117.65% 83.01% 100.00%
P/EPS 29.80 23.95 24.70 40.47 32.50 27.92 32.61 -5.82%
  QoQ % 24.43% -3.04% -38.97% 24.52% 16.40% -14.38% -
  Horiz. % 91.38% 73.44% 75.74% 124.10% 99.66% 85.62% 100.00%
EY 3.36 4.17 4.05 2.47 3.08 3.58 3.07 6.18%
  QoQ % -19.42% 2.96% 63.97% -19.81% -13.97% 16.61% -
  Horiz. % 109.45% 135.83% 131.92% 80.46% 100.33% 116.61% 100.00%
DY 2.78 0.02 0.00 0.00 1.14 0.00 0.00 -
  QoQ % 13,800.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.86% 1.75% 0.00% 0.00% 100.00% - -
P/NAPS 1.14 1.19 1.18 1.75 1.20 0.84 0.92 15.32%
  QoQ % -4.20% 0.85% -32.57% 45.83% 42.86% -8.70% -
  Horiz. % 123.91% 129.35% 128.26% 190.22% 130.43% 91.30% 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.
 


 

209  239  481  1344 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 DGB 0.135+0.005 
 MYEG-C87 0.055+0.005 
 EAH 0.0150.00 
 XDL 0.165+0.005 
 HSI-C7K 0.29+0.015 
 XDL-WD 0.0150.00 
 SUPERMX 1.59+0.07 
 COMCORP 0.215+0.125 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers