Highlights

[UNISEM] QoQ TTM Result on 2012-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     16.53%    YoY -     -124.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,049,046 1,085,060 1,091,948 1,095,688 1,100,927 1,125,499 1,160,863 -6.54%
  QoQ % -3.32% -0.63% -0.34% -0.48% -2.18% -3.05% -
  Horiz. % 90.37% 93.47% 94.06% 94.39% 94.84% 96.95% 100.00%
PBT -22,554 -29,515 -35,432 -20,530 -27,407 -7,347 14,381 -
  QoQ % 23.58% 16.70% -72.59% 25.09% -273.04% -151.09% -
  Horiz. % -156.83% -205.24% -246.38% -142.76% -190.58% -51.09% 100.00%
Tax -4,342 -374 2,140 4,890 8,327 7,930 5,326 -
  QoQ % -1,060.96% -117.48% -56.24% -41.28% 5.01% 48.89% -
  Horiz. % -81.52% -7.02% 40.18% 91.81% 156.35% 148.89% 100.00%
NP -26,896 -29,889 -33,292 -15,640 -19,080 583 19,707 -
  QoQ % 10.01% 10.22% -112.86% 18.03% -3,372.73% -97.04% -
  Horiz. % -136.48% -151.67% -168.93% -79.36% -96.82% 2.96% 100.00%
NP to SH -25,134 -28,521 -32,306 -15,336 -18,373 1,236 19,851 -
  QoQ % 11.88% 11.72% -110.65% 16.53% -1,586.49% -93.77% -
  Horiz. % -126.61% -143.68% -162.74% -77.26% -92.55% 6.23% 100.00%
Tax Rate - % - % - % - % - % - % -37.03 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,075,942 1,114,949 1,125,240 1,111,328 1,120,007 1,124,916 1,141,156 -3.85%
  QoQ % -3.50% -0.91% 1.25% -0.77% -0.44% -1.42% -
  Horiz. % 94.29% 97.70% 98.61% 97.39% 98.15% 98.58% 100.00%
Net Worth 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 -4.47%
  QoQ % 0.55% -0.64% -1.55% -1.09% 0.31% -4.32% -
  Horiz. % 93.37% 92.86% 93.46% 94.94% 95.98% 95.68% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 13,495 13,495 13,495 13,625 13,625 13,625 13,625 -0.64%
  QoQ % 0.00% 0.00% -0.96% 0.00% 0.00% 0.00% -
  Horiz. % 99.04% 99.04% 99.04% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 1,102.40 % 68.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,506.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,606.06% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 -4.47%
  QoQ % 0.55% -0.64% -1.55% -1.09% 0.31% -4.32% -
  Horiz. % 93.37% 92.86% 93.46% 94.94% 95.98% 95.68% 100.00%
NOSH 676,612 671,999 674,775 675,284 676,964 673,084 681,282 -0.46%
  QoQ % 0.69% -0.41% -0.08% -0.25% 0.58% -1.20% -
  Horiz. % 99.31% 98.64% 99.04% 99.12% 99.37% 98.80% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.56 % -2.75 % -3.05 % -1.43 % -1.73 % 0.05 % 1.70 % -
  QoQ % 6.91% 9.84% -113.29% 17.34% -3,560.00% -97.06% -
  Horiz. % -150.59% -161.76% -179.41% -84.12% -101.76% 2.94% 100.00%
ROE -2.45 % -2.79 % -3.14 % -1.47 % -1.74 % 0.12 % 1.80 % -
  QoQ % 12.19% 11.15% -113.61% 15.52% -1,550.00% -93.33% -
  Horiz. % -136.11% -155.00% -174.44% -81.67% -96.67% 6.67% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 155.04 161.47 161.82 162.26 162.63 167.22 170.39 -6.11%
  QoQ % -3.98% -0.22% -0.27% -0.23% -2.74% -1.86% -
  Horiz. % 90.99% 94.76% 94.97% 95.23% 95.45% 98.14% 100.00%
EPS -3.71 -4.24 -4.79 -2.27 -2.71 0.18 2.91 -
  QoQ % 12.50% 11.48% -111.01% 16.24% -1,605.56% -93.81% -
  Horiz. % -127.49% -145.70% -164.60% -78.01% -93.13% 6.19% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5190 1.5211 1.5246 1.5475 1.5607 1.5648 1.6157 -4.03%
  QoQ % -0.14% -0.23% -1.48% -0.85% -0.26% -3.15% -
  Horiz. % 94.01% 94.14% 94.36% 95.78% 96.60% 96.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 133.56 138.14 139.02 139.50 140.16 143.29 147.79 -6.53%
  QoQ % -3.32% -0.63% -0.34% -0.47% -2.18% -3.04% -
  Horiz. % 90.37% 93.47% 94.07% 94.39% 94.84% 96.96% 100.00%
EPS -3.20 -3.63 -4.11 -1.95 -2.34 0.16 2.53 -
  QoQ % 11.85% 11.68% -110.77% 16.67% -1,562.50% -93.68% -
  Horiz. % -126.48% -143.48% -162.45% -77.08% -92.49% 6.32% 100.00%
DPS 1.72 1.72 1.72 1.73 1.73 1.73 1.73 -0.39%
  QoQ % 0.00% 0.00% -0.58% 0.00% 0.00% 0.00% -
  Horiz. % 99.42% 99.42% 99.42% 100.00% 100.00% 100.00% 100.00%
NAPS 1.3085 1.3014 1.3098 1.3304 1.3451 1.3409 1.4014 -4.47%
  QoQ % 0.55% -0.64% -1.55% -1.09% 0.31% -4.32% -
  Horiz. % 93.37% 92.86% 93.46% 94.93% 95.98% 95.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.9500 0.8900 0.8600 1.0000 1.3600 1.4700 1.0900 -
P/RPS 0.61 0.55 0.53 0.62 0.84 0.88 0.64 -3.15%
  QoQ % 10.91% 3.77% -14.52% -26.19% -4.55% 37.50% -
  Horiz. % 95.31% 85.94% 82.81% 96.88% 131.25% 137.50% 100.00%
P/EPS -25.57 -20.97 -17.96 -44.03 -50.11 800.51 37.41 -
  QoQ % -21.94% -16.76% 59.21% 12.13% -106.26% 2,039.83% -
  Horiz. % -68.35% -56.05% -48.01% -117.70% -133.95% 2,139.83% 100.00%
EY -3.91 -4.77 -5.57 -2.27 -2.00 0.12 2.67 -
  QoQ % 18.03% 14.36% -145.37% -13.50% -1,766.67% -95.51% -
  Horiz. % -146.44% -178.65% -208.61% -85.02% -74.91% 4.49% 100.00%
DY 2.11 2.25 2.33 2.00 1.47 1.36 1.83 9.97%
  QoQ % -6.22% -3.43% 16.50% 36.05% 8.09% -25.68% -
  Horiz. % 115.30% 122.95% 127.32% 109.29% 80.33% 74.32% 100.00%
P/NAPS 0.63 0.59 0.56 0.65 0.87 0.94 0.67 -4.02%
  QoQ % 6.78% 5.36% -13.85% -25.29% -7.45% 40.30% -
  Horiz. % 94.03% 88.06% 83.58% 97.01% 129.85% 140.30% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 24/04/13 18/02/13 08/11/12 09/08/12 02/05/12 21/02/12 -
Price 1.0100 0.8800 0.9900 0.9500 1.2500 1.4600 1.4700 -
P/RPS 0.65 0.55 0.61 0.59 0.77 0.87 0.86 -17.04%
  QoQ % 18.18% -9.84% 3.39% -23.38% -11.49% 1.16% -
  Horiz. % 75.58% 63.95% 70.93% 68.60% 89.53% 101.16% 100.00%
P/EPS -27.19 -20.73 -20.68 -41.83 -46.06 795.07 50.45 -
  QoQ % -31.16% -0.24% 50.56% 9.18% -105.79% 1,475.96% -
  Horiz. % -53.89% -41.09% -40.99% -82.91% -91.30% 1,575.96% 100.00%
EY -3.68 -4.82 -4.84 -2.39 -2.17 0.13 1.98 -
  QoQ % 23.65% 0.41% -102.51% -10.14% -1,769.23% -93.43% -
  Horiz. % -185.86% -243.43% -244.44% -120.71% -109.60% 6.57% 100.00%
DY 1.98 2.27 2.02 2.11 1.60 1.37 1.36 28.48%
  QoQ % -12.78% 12.38% -4.27% 31.87% 16.79% 0.74% -
  Horiz. % 145.59% 166.91% 148.53% 155.15% 117.65% 100.74% 100.00%
P/NAPS 0.66 0.58 0.65 0.61 0.80 0.93 0.91 -19.29%
  QoQ % 13.79% -10.77% 6.56% -23.75% -13.98% 2.20% -
  Horiz. % 72.53% 63.74% 71.43% 67.03% 87.91% 102.20% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS