Highlights

[UNISEM] QoQ TTM Result on 2012-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -1,586.49%    YoY -     -116.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,085,060 1,091,948 1,095,688 1,100,927 1,125,499 1,160,863 1,223,313 -7.68%
  QoQ % -0.63% -0.34% -0.48% -2.18% -3.05% -5.10% -
  Horiz. % 88.70% 89.26% 89.57% 90.00% 92.00% 94.90% 100.00%
PBT -29,515 -35,432 -20,530 -27,407 -7,347 14,381 58,288 -
  QoQ % 16.70% -72.59% 25.09% -273.04% -151.09% -75.33% -
  Horiz. % -50.64% -60.79% -35.22% -47.02% -12.60% 24.67% 100.00%
Tax -374 2,140 4,890 8,327 7,930 5,326 5,616 -
  QoQ % -117.48% -56.24% -41.28% 5.01% 48.89% -5.16% -
  Horiz. % -6.66% 38.11% 87.07% 148.27% 141.20% 94.84% 100.00%
NP -29,889 -33,292 -15,640 -19,080 583 19,707 63,904 -
  QoQ % 10.22% -112.86% 18.03% -3,372.73% -97.04% -69.16% -
  Horiz. % -46.77% -52.10% -24.47% -29.86% 0.91% 30.84% 100.00%
NP to SH -28,521 -32,306 -15,336 -18,373 1,236 19,851 63,112 -
  QoQ % 11.72% -110.65% 16.53% -1,586.49% -93.77% -68.55% -
  Horiz. % -45.19% -51.19% -24.30% -29.11% 1.96% 31.45% 100.00%
Tax Rate - % - % - % - % - % -37.03 % -9.63 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -284.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 384.53% 100.00%
Total Cost 1,114,949 1,125,240 1,111,328 1,120,007 1,124,916 1,141,156 1,159,409 -2.57%
  QoQ % -0.91% 1.25% -0.77% -0.44% -1.42% -1.57% -
  Horiz. % 96.17% 97.05% 95.85% 96.60% 97.02% 98.43% 100.00%
Net Worth 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 -4.22%
  QoQ % -0.64% -1.55% -1.09% 0.31% -4.32% 0.94% -
  Horiz. % 93.73% 94.33% 95.82% 96.88% 96.58% 100.94% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 13,495 13,495 13,625 13,625 13,625 13,625 33,716 -45.66%
  QoQ % 0.00% -0.96% 0.00% 0.00% 0.00% -59.59% -
  Horiz. % 40.03% 40.03% 40.41% 40.41% 40.41% 40.41% 100.00%
Div Payout % - % - % - % - % 1,102.40 % 68.64 % 53.42 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,506.06% 28.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2,063.65% 128.49% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 -4.22%
  QoQ % -0.64% -1.55% -1.09% 0.31% -4.32% 0.94% -
  Horiz. % 93.73% 94.33% 95.82% 96.88% 96.58% 100.94% 100.00%
NOSH 671,999 674,775 675,284 676,964 673,084 681,282 675,512 -0.35%
  QoQ % -0.41% -0.08% -0.25% 0.58% -1.20% 0.85% -
  Horiz. % 99.48% 99.89% 99.97% 100.21% 99.64% 100.85% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.75 % -3.05 % -1.43 % -1.73 % 0.05 % 1.70 % 5.22 % -
  QoQ % 9.84% -113.29% 17.34% -3,560.00% -97.06% -67.43% -
  Horiz. % -52.68% -58.43% -27.39% -33.14% 0.96% 32.57% 100.00%
ROE -2.79 % -3.14 % -1.47 % -1.74 % 0.12 % 1.80 % 5.79 % -
  QoQ % 11.15% -113.61% 15.52% -1,550.00% -93.33% -68.91% -
  Horiz. % -48.19% -54.23% -25.39% -30.05% 2.07% 31.09% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 161.47 161.82 162.26 162.63 167.22 170.39 181.09 -7.35%
  QoQ % -0.22% -0.27% -0.23% -2.74% -1.86% -5.91% -
  Horiz. % 89.17% 89.36% 89.60% 89.81% 92.34% 94.09% 100.00%
EPS -4.24 -4.79 -2.27 -2.71 0.18 2.91 9.34 -
  QoQ % 11.48% -111.01% 16.24% -1,605.56% -93.81% -68.84% -
  Horiz. % -45.40% -51.28% -24.30% -29.01% 1.93% 31.16% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 5.00 -45.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -60.00% -
  Horiz. % 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 100.00%
NAPS 1.5211 1.5246 1.5475 1.5607 1.5648 1.6157 1.6144 -3.89%
  QoQ % -0.23% -1.48% -0.85% -0.26% -3.15% 0.08% -
  Horiz. % 94.22% 94.44% 95.86% 96.67% 96.93% 100.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 147.86 148.80 149.31 150.02 153.37 158.19 166.70 -7.68%
  QoQ % -0.63% -0.34% -0.47% -2.18% -3.05% -5.10% -
  Horiz. % 88.70% 89.26% 89.57% 89.99% 92.00% 94.90% 100.00%
EPS -3.89 -4.40 -2.09 -2.50 0.17 2.71 8.60 -
  QoQ % 11.59% -110.53% 16.40% -1,570.59% -93.73% -68.49% -
  Horiz. % -45.23% -51.16% -24.30% -29.07% 1.98% 31.51% 100.00%
DPS 1.84 1.84 1.86 1.86 1.86 1.86 4.59 -45.60%
  QoQ % 0.00% -1.08% 0.00% 0.00% 0.00% -59.48% -
  Horiz. % 40.09% 40.09% 40.52% 40.52% 40.52% 40.52% 100.00%
NAPS 1.3929 1.4019 1.4240 1.4398 1.4353 1.5000 1.4861 -4.22%
  QoQ % -0.64% -1.55% -1.10% 0.31% -4.31% 0.94% -
  Horiz. % 93.73% 94.33% 95.82% 96.88% 96.58% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.8900 0.8600 1.0000 1.3600 1.4700 1.0900 1.0200 -
P/RPS 0.55 0.53 0.62 0.84 0.88 0.64 0.56 -1.19%
  QoQ % 3.77% -14.52% -26.19% -4.55% 37.50% 14.29% -
  Horiz. % 98.21% 94.64% 110.71% 150.00% 157.14% 114.29% 100.00%
P/EPS -20.97 -17.96 -44.03 -50.11 800.51 37.41 10.92 -
  QoQ % -16.76% 59.21% 12.13% -106.26% 2,039.83% 242.58% -
  Horiz. % -192.03% -164.47% -403.21% -458.88% 7,330.68% 342.58% 100.00%
EY -4.77 -5.57 -2.27 -2.00 0.12 2.67 9.16 -
  QoQ % 14.36% -145.37% -13.50% -1,766.67% -95.51% -70.85% -
  Horiz. % -52.07% -60.81% -24.78% -21.83% 1.31% 29.15% 100.00%
DY 2.25 2.33 2.00 1.47 1.36 1.83 4.90 -40.45%
  QoQ % -3.43% 16.50% 36.05% 8.09% -25.68% -62.65% -
  Horiz. % 45.92% 47.55% 40.82% 30.00% 27.76% 37.35% 100.00%
P/NAPS 0.59 0.56 0.65 0.87 0.94 0.67 0.63 -4.28%
  QoQ % 5.36% -13.85% -25.29% -7.45% 40.30% 6.35% -
  Horiz. % 93.65% 88.89% 103.17% 138.10% 149.21% 106.35% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 24/04/13 18/02/13 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 -
Price 0.8800 0.9900 0.9500 1.2500 1.4600 1.4700 1.2600 -
P/RPS 0.55 0.61 0.59 0.77 0.87 0.86 0.70 -14.84%
  QoQ % -9.84% 3.39% -23.38% -11.49% 1.16% 22.86% -
  Horiz. % 78.57% 87.14% 84.29% 110.00% 124.29% 122.86% 100.00%
P/EPS -20.73 -20.68 -41.83 -46.06 795.07 50.45 13.49 -
  QoQ % -0.24% 50.56% 9.18% -105.79% 1,475.96% 273.98% -
  Horiz. % -153.67% -153.30% -310.08% -341.44% 5,893.77% 373.98% 100.00%
EY -4.82 -4.84 -2.39 -2.17 0.13 1.98 7.41 -
  QoQ % 0.41% -102.51% -10.14% -1,769.23% -93.43% -73.28% -
  Horiz. % -65.05% -65.32% -32.25% -29.28% 1.75% 26.72% 100.00%
DY 2.27 2.02 2.11 1.60 1.37 1.36 3.97 -31.09%
  QoQ % 12.38% -4.27% 31.87% 16.79% 0.74% -65.74% -
  Horiz. % 57.18% 50.88% 53.15% 40.30% 34.51% 34.26% 100.00%
P/NAPS 0.58 0.65 0.61 0.80 0.93 0.91 0.78 -17.91%
  QoQ % -10.77% 6.56% -23.75% -13.98% 2.20% 16.67% -
  Horiz. % 74.36% 83.33% 78.21% 102.56% 119.23% 116.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS