[UNISEM] QoQ TTM Result on 2012-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 785,464 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 138.14 139.02 139.50 140.16 143.29 147.79 155.74 -7.68% QoQ % -0.63% -0.34% -0.47% -2.18% -3.04% -5.10% - Horiz. % 88.70% 89.26% 89.57% 90.00% 92.01% 94.90% 100.00%
EPS -3.63 -4.11 -1.95 -2.34 0.16 2.53 8.03 - QoQ % 11.68% -110.77% 16.67% -1,562.50% -93.68% -68.49% - Horiz. % -45.21% -51.18% -24.28% -29.14% 1.99% 31.51% 100.00%
DPS 1.72 1.72 1.73 1.73 1.73 1.73 4.29 -45.60% QoQ % 0.00% -0.58% 0.00% 0.00% 0.00% -59.67% - Horiz. % 40.09% 40.09% 40.33% 40.33% 40.33% 40.33% 100.00%
NAPS 1.3014 1.3098 1.3304 1.3451 1.3409 1.4014 1.3884 -4.22% QoQ % -0.64% -1.55% -1.09% 0.31% -4.32% 0.94% - Horiz. % 93.73% 94.34% 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.
Comment
Announcement of Q2 2012 result.pdf 
