Highlights

[UNISEM] QoQ Quarter Result on 2011-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 27-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -87.51%    YoY -     -87.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 273,180 288,191 307,517 291,975 335,630 370,692 359,504 -16.69%
  QoQ % -5.21% -6.28% 5.32% -13.01% -9.46% 3.11% -
  Horiz. % 75.99% 80.16% 85.54% 81.22% 93.36% 103.11% 100.00%
PBT -5,134 2,209 11,818 5,488 38,773 55,632 53,084 -
  QoQ % -332.41% -81.31% 115.34% -85.85% -30.30% 4.80% -
  Horiz. % -9.67% 4.16% 22.26% 10.34% 73.04% 104.80% 100.00%
Tax 2,612 2,681 83 -50 2,902 -3,692 -5,068 -
  QoQ % -2.57% 3,130.12% 266.00% -101.72% 178.60% 27.15% -
  Horiz. % -51.54% -52.90% -1.64% 0.99% -57.26% 72.85% 100.00%
NP -2,522 4,890 11,901 5,438 41,675 51,940 48,016 -
  QoQ % -151.57% -58.91% 118.85% -86.95% -19.76% 8.17% -
  Horiz. % -5.25% 10.18% 24.79% 11.33% 86.79% 108.17% 100.00%
NP to SH -2,531 5,269 12,027 5,086 40,730 51,535 48,050 -
  QoQ % -148.04% -56.19% 136.47% -87.51% -20.97% 7.25% -
  Horiz. % -5.27% 10.97% 25.03% 10.58% 84.77% 107.25% 100.00%
Tax Rate - % -121.37 % -0.70 % 0.91 % -7.48 % 6.64 % 9.55 % -
  QoQ % 0.00% -17,238.57% -176.92% 112.17% -212.65% -30.47% -
  Horiz. % 0.00% -1,270.89% -7.33% 9.53% -78.32% 69.53% 100.00%
Total Cost 275,702 283,301 295,616 286,537 293,955 318,752 311,488 -7.79%
  QoQ % -2.68% -4.17% 3.17% -2.52% -7.78% 2.33% -
  Horiz. % 88.51% 90.95% 94.90% 91.99% 94.37% 102.33% 100.00%
Net Worth 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 6.20%
  QoQ % 0.94% 1.29% 0.85% 0.70% 1.82% 3.55% -
  Horiz. % 109.46% 108.45% 107.07% 106.17% 105.43% 103.55% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,625 - - - 33,716 202 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 16,561.67% 0.00% -
  Horiz. % 6,733.30% 0.00% 0.00% 0.00% 16,661.67% 100.00% -
Div Payout % - % - % - % - % 82.78 % 0.39 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 21,125.64% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 21,225.64% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 6.20%
  QoQ % 0.94% 1.29% 0.85% 0.70% 1.82% 3.55% -
  Horiz. % 109.46% 108.45% 107.07% 106.17% 105.43% 103.55% 100.00%
NOSH 681,282 675,512 675,674 678,133 674,337 674,541 518,338 19.93%
  QoQ % 0.85% -0.02% -0.36% 0.56% -0.03% 30.14% -
  Horiz. % 131.44% 130.32% 130.35% 130.83% 130.10% 130.14% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.92 % 1.70 % 3.87 % 1.86 % 12.42 % 14.01 % 13.36 % -
  QoQ % -154.12% -56.07% 108.06% -85.02% -11.35% 4.87% -
  Horiz. % -6.89% 12.72% 28.97% 13.92% 92.96% 104.87% 100.00%
ROE -0.23 % 0.48 % 1.12 % 0.48 % 3.84 % 4.95 % 4.78 % -
  QoQ % -147.92% -57.14% 133.33% -87.50% -22.42% 3.56% -
  Horiz. % -4.81% 10.04% 23.43% 10.04% 80.33% 103.56% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.10 42.66 45.51 43.06 49.77 54.95 69.36 -30.53%
  QoQ % -6.00% -6.26% 5.69% -13.48% -9.43% -20.78% -
  Horiz. % 57.81% 61.51% 65.61% 62.08% 71.76% 79.22% 100.00%
EPS -0.38 0.78 1.78 0.75 6.04 7.64 9.27 -
  QoQ % -148.72% -56.18% 137.33% -87.58% -20.94% -17.58% -
  Horiz. % -4.10% 8.41% 19.20% 8.09% 65.16% 82.42% 100.00%
DPS 2.00 0.00 0.00 0.00 5.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 16,566.67% 0.00% -
  Horiz. % 6,666.67% 0.00% 0.00% 0.00% 16,666.67% 100.00% -
NAPS 1.6157 1.6144 1.5935 1.5743 1.5722 1.5437 1.9400 -11.45%
  QoQ % 0.08% 1.31% 1.22% 0.13% 1.85% -20.43% -
  Horiz. % 83.28% 83.22% 82.14% 81.15% 81.04% 79.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.78 36.69 39.15 37.17 42.73 47.19 45.77 -16.69%
  QoQ % -5.21% -6.28% 5.33% -13.01% -9.45% 3.10% -
  Horiz. % 75.99% 80.16% 85.54% 81.21% 93.36% 103.10% 100.00%
EPS -0.32 0.67 1.53 0.65 5.19 6.56 6.12 -
  QoQ % -147.76% -56.21% 135.38% -87.48% -20.88% 7.19% -
  Horiz. % -5.23% 10.95% 25.00% 10.62% 84.80% 107.19% 100.00%
DPS 1.73 0.00 0.00 0.00 4.29 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 14,200.00% 0.00% -
  Horiz. % 5,766.67% 0.00% 0.00% 0.00% 14,300.00% 100.00% -
NAPS 1.4014 1.3884 1.3708 1.3592 1.3498 1.3257 1.2802 6.20%
  QoQ % 0.94% 1.28% 0.85% 0.70% 1.82% 3.55% -
  Horiz. % 109.47% 108.45% 107.08% 106.17% 105.44% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.0900 1.0200 1.5900 1.9100 2.3000 1.9800 2.9000 -
P/RPS 2.72 2.39 3.49 4.44 4.62 3.60 4.18 -24.85%
  QoQ % 13.81% -31.52% -21.40% -3.90% 28.33% -13.88% -
  Horiz. % 65.07% 57.18% 83.49% 106.22% 110.53% 86.12% 100.00%
P/EPS -293.40 130.77 89.33 254.67 38.08 25.92 31.28 -
  QoQ % -324.36% 46.39% -64.92% 568.78% 46.91% -17.14% -
  Horiz. % -937.98% 418.06% 285.58% 814.16% 121.74% 82.86% 100.00%
EY -0.34 0.76 1.12 0.39 2.63 3.86 3.20 -
  QoQ % -144.74% -32.14% 187.18% -85.17% -31.87% 20.62% -
  Horiz. % -10.62% 23.75% 35.00% 12.19% 82.19% 120.62% 100.00%
DY 1.83 0.00 0.00 0.00 2.17 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 10,750.00% 0.00% -
  Horiz. % 9,150.00% 0.00% 0.00% 0.00% 10,850.00% 100.00% -
P/NAPS 0.67 0.63 1.00 1.21 1.46 1.28 1.49 -41.22%
  QoQ % 6.35% -37.00% -17.36% -17.12% 14.06% -14.09% -
  Horiz. % 44.97% 42.28% 67.11% 81.21% 97.99% 85.91% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 -
Price 1.4700 1.2600 1.4000 1.9700 1.8000 1.8300 2.2900 -
P/RPS 3.67 2.95 3.08 4.58 3.62 3.33 3.30 7.32%
  QoQ % 24.41% -4.22% -32.75% 26.52% 8.71% 0.91% -
  Horiz. % 111.21% 89.39% 93.33% 138.79% 109.70% 100.91% 100.00%
P/EPS -395.69 161.54 78.65 262.67 29.80 23.95 24.70 -
  QoQ % -344.95% 105.39% -70.06% 781.44% 24.43% -3.04% -
  Horiz. % -1,601.98% 654.01% 318.42% 1,063.44% 120.65% 96.96% 100.00%
EY -0.25 0.62 1.27 0.38 3.36 4.17 4.05 -
  QoQ % -140.32% -51.18% 234.21% -88.69% -19.42% 2.96% -
  Horiz. % -6.17% 15.31% 31.36% 9.38% 82.96% 102.96% 100.00%
DY 1.36 0.00 0.00 0.00 2.78 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 13,800.00% 0.00% -
  Horiz. % 6,800.00% 0.00% 0.00% 0.00% 13,900.00% 100.00% -
P/NAPS 0.91 0.78 0.88 1.25 1.14 1.19 1.18 -15.86%
  QoQ % 16.67% -11.36% -29.60% 9.65% -4.20% 0.85% -
  Horiz. % 77.12% 66.10% 74.58% 105.93% 96.61% 100.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS