Highlights

[UNISEM] QoQ Quarter Result on 2012-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -434.53%    YoY -     -366.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 269,440 282,952 282,945 256,611 273,180 288,191 307,517 -8.40%
  QoQ % -4.78% 0.00% 10.26% -6.07% -5.21% -6.28% -
  Horiz. % 87.62% 92.01% 92.01% 83.45% 88.83% 93.72% 100.00%
PBT -20,036 9,086 -8,242 -16,240 -5,134 2,209 11,818 -
  QoQ % -320.52% 210.24% 49.25% -216.32% -332.41% -81.31% -
  Horiz. % -169.54% 76.88% -69.74% -137.42% -43.44% 18.69% 100.00%
Tax -138 -756 480 2,554 2,612 2,681 83 -
  QoQ % 81.75% -257.50% -81.21% -2.22% -2.57% 3,130.12% -
  Horiz. % -166.27% -910.84% 578.31% 3,077.11% 3,146.99% 3,230.12% 100.00%
NP -20,174 8,330 -7,762 -13,686 -2,522 4,890 11,901 -
  QoQ % -342.18% 207.32% 43.29% -442.66% -151.57% -58.91% -
  Horiz. % -169.52% 69.99% -65.22% -115.00% -21.19% 41.09% 100.00%
NP to SH -19,501 8,306 -7,582 -13,529 -2,531 5,269 12,027 -
  QoQ % -334.78% 209.55% 43.96% -434.53% -148.04% -56.19% -
  Horiz. % -162.14% 69.06% -63.04% -112.49% -21.04% 43.81% 100.00%
Tax Rate - % 8.32 % - % - % - % -121.37 % -0.70 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -17,238.57% -
  Horiz. % 0.00% -1,188.57% 0.00% 0.00% 0.00% 17,338.57% 100.00%
Total Cost 289,614 274,622 290,707 270,297 275,702 283,301 295,616 -1.35%
  QoQ % 5.46% -5.53% 7.55% -1.96% -2.68% -4.17% -
  Horiz. % 97.97% 92.90% 98.34% 91.44% 93.26% 95.83% 100.00%
Net Worth 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 -2.98%
  QoQ % -1.55% -1.09% 0.31% -4.32% 0.94% 1.29% -
  Horiz. % 95.55% 97.06% 98.13% 97.82% 102.23% 101.29% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,495 - - - 13,625 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.04% 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 -2.98%
  QoQ % -1.55% -1.09% 0.31% -4.32% 0.94% 1.29% -
  Horiz. % 95.55% 97.06% 98.13% 97.82% 102.23% 101.29% 100.00%
NOSH 674,775 675,284 676,964 673,084 681,282 675,512 675,674 -0.09%
  QoQ % -0.08% -0.25% 0.58% -1.20% 0.85% -0.02% -
  Horiz. % 99.87% 99.94% 100.19% 99.62% 100.83% 99.98% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.49 % 2.94 % -2.74 % -5.33 % -0.92 % 1.70 % 3.87 % -
  QoQ % -354.76% 207.30% 48.59% -479.35% -154.12% -56.07% -
  Horiz. % -193.54% 75.97% -70.80% -137.73% -23.77% 43.93% 100.00%
ROE -1.90 % 0.79 % -0.72 % -1.28 % -0.23 % 0.48 % 1.12 % -
  QoQ % -340.51% 209.72% 43.75% -456.52% -147.92% -57.14% -
  Horiz. % -169.64% 70.54% -64.29% -114.29% -20.54% 42.86% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.93 41.90 41.80 38.12 40.10 42.66 45.51 -8.31%
  QoQ % -4.70% 0.24% 9.65% -4.94% -6.00% -6.26% -
  Horiz. % 87.74% 92.07% 91.85% 83.76% 88.11% 93.74% 100.00%
EPS -2.89 1.23 -1.12 -2.01 -0.38 0.78 1.78 -
  QoQ % -334.96% 209.82% 44.28% -428.95% -148.72% -56.18% -
  Horiz. % -162.36% 69.10% -62.92% -112.92% -21.35% 43.82% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5246 1.5475 1.5607 1.5648 1.6157 1.6144 1.5935 -2.89%
  QoQ % -1.48% -0.85% -0.26% -3.15% 0.08% 1.31% -
  Horiz. % 95.68% 97.11% 97.94% 98.20% 101.39% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.72 38.56 38.56 34.97 37.23 39.27 41.91 -8.40%
  QoQ % -4.77% 0.00% 10.27% -6.07% -5.19% -6.30% -
  Horiz. % 87.62% 92.01% 92.01% 83.44% 88.83% 93.70% 100.00%
EPS -2.66 1.13 -1.03 -1.84 -0.34 0.72 1.64 -
  QoQ % -335.40% 209.71% 44.02% -441.18% -147.22% -56.10% -
  Horiz. % -162.20% 68.90% -62.80% -112.20% -20.73% 43.90% 100.00%
DPS 1.84 0.00 0.00 0.00 1.86 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.92% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4019 1.4240 1.4398 1.4353 1.5000 1.4861 1.4672 -2.98%
  QoQ % -1.55% -1.10% 0.31% -4.31% 0.94% 1.29% -
  Horiz. % 95.55% 97.06% 98.13% 97.83% 102.24% 101.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.8600 1.0000 1.3600 1.4700 1.0900 1.0200 1.5900 -
P/RPS 2.15 2.39 3.25 3.86 2.72 2.39 3.49 -27.49%
  QoQ % -10.04% -26.46% -15.80% 41.91% 13.81% -31.52% -
  Horiz. % 61.60% 68.48% 93.12% 110.60% 77.94% 68.48% 100.00%
P/EPS -29.76 81.30 -121.43 -73.13 -293.40 130.77 89.33 -
  QoQ % -136.61% 166.95% -66.05% 75.07% -324.36% 46.39% -
  Horiz. % -33.31% 91.01% -135.93% -81.86% -328.45% 146.39% 100.00%
EY -3.36 1.23 -0.82 -1.37 -0.34 0.76 1.12 -
  QoQ % -373.17% 250.00% 40.15% -302.94% -144.74% -32.14% -
  Horiz. % -300.00% 109.82% -73.21% -122.32% -30.36% 67.86% 100.00%
DY 2.33 0.00 0.00 0.00 1.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.32% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.56 0.65 0.87 0.94 0.67 0.63 1.00 -31.94%
  QoQ % -13.85% -25.29% -7.45% 40.30% 6.35% -37.00% -
  Horiz. % 56.00% 65.00% 87.00% 94.00% 67.00% 63.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 -
Price 0.9900 0.9500 1.2500 1.4600 1.4700 1.2600 1.4000 -
P/RPS 2.48 2.27 2.99 3.83 3.67 2.95 3.08 -13.39%
  QoQ % 9.25% -24.08% -21.93% 4.36% 24.41% -4.22% -
  Horiz. % 80.52% 73.70% 97.08% 124.35% 119.16% 95.78% 100.00%
P/EPS -34.26 77.24 -111.61 -72.64 -395.69 161.54 78.65 -
  QoQ % -144.36% 169.21% -53.65% 81.64% -344.95% 105.39% -
  Horiz. % -43.56% 98.21% -141.91% -92.36% -503.10% 205.39% 100.00%
EY -2.92 1.29 -0.90 -1.38 -0.25 0.62 1.27 -
  QoQ % -326.36% 243.33% 34.78% -452.00% -140.32% -51.18% -
  Horiz. % -229.92% 101.57% -70.87% -108.66% -19.69% 48.82% 100.00%
DY 2.02 0.00 0.00 0.00 1.36 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.53% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.61 0.80 0.93 0.91 0.78 0.88 -18.21%
  QoQ % 6.56% -23.75% -13.98% 2.20% 16.67% -11.36% -
  Horiz. % 73.86% 69.32% 90.91% 105.68% 103.41% 88.64% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers