Highlights

[UNISEM] QoQ TTM Result on 2011-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -68.55%    YoY -     -89.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,095,688 1,100,927 1,125,499 1,160,863 1,223,313 1,305,814 1,357,801 -13.29%
  QoQ % -0.48% -2.18% -3.05% -5.10% -6.32% -3.83% -
  Horiz. % 80.70% 81.08% 82.89% 85.50% 90.10% 96.17% 100.00%
PBT -20,530 -27,407 -7,347 14,381 58,288 111,711 152,977 -
  QoQ % 25.09% -273.04% -151.09% -75.33% -47.82% -26.98% -
  Horiz. % -13.42% -17.92% -4.80% 9.40% 38.10% 73.02% 100.00%
Tax 4,890 8,327 7,930 5,326 5,616 -757 -5,908 -
  QoQ % -41.28% 5.01% 48.89% -5.16% 841.88% 87.19% -
  Horiz. % -82.77% -140.94% -134.22% -90.15% -95.06% 12.81% 100.00%
NP -15,640 -19,080 583 19,707 63,904 110,954 147,069 -
  QoQ % 18.03% -3,372.73% -97.04% -69.16% -42.40% -24.56% -
  Horiz. % -10.63% -12.97% 0.40% 13.40% 43.45% 75.44% 100.00%
NP to SH -15,336 -18,373 1,236 19,851 63,112 109,378 145,401 -
  QoQ % 16.53% -1,586.49% -93.77% -68.55% -42.30% -24.77% -
  Horiz. % -10.55% -12.64% 0.85% 13.65% 43.41% 75.23% 100.00%
Tax Rate - % - % - % -37.03 % -9.63 % 0.68 % 3.86 % -
  QoQ % 0.00% 0.00% 0.00% -284.53% -1,516.18% -82.38% -
  Horiz. % 0.00% 0.00% 0.00% -959.33% -249.48% 17.62% 100.00%
Total Cost 1,111,328 1,120,007 1,124,916 1,141,156 1,159,409 1,194,860 1,210,732 -5.54%
  QoQ % -0.77% -0.44% -1.42% -1.57% -2.97% -1.31% -
  Horiz. % 91.79% 92.51% 92.91% 94.25% 95.76% 98.69% 100.00%
Net Worth 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 1,067,585 -1.41%
  QoQ % -1.09% 0.31% -4.32% 0.94% 1.29% 0.85% -
  Horiz. % 97.88% 98.97% 98.66% 103.11% 102.15% 100.85% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,625 13,625 13,625 13,625 33,716 33,919 33,919 -45.47%
  QoQ % 0.00% 0.00% 0.00% -59.59% -0.60% 0.00% -
  Horiz. % 40.17% 40.17% 40.17% 40.17% 99.40% 100.00% 100.00%
Div Payout % - % - % 1,102.40 % 68.64 % 53.42 % 31.01 % 23.33 % -
  QoQ % 0.00% 0.00% 1,506.06% 28.49% 72.27% 32.92% -
  Horiz. % 0.00% 0.00% 4,725.25% 294.21% 228.98% 132.92% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 1,067,585 -1.41%
  QoQ % -1.09% 0.31% -4.32% 0.94% 1.29% 0.85% -
  Horiz. % 97.88% 98.97% 98.66% 103.11% 102.15% 100.85% 100.00%
NOSH 675,284 676,964 673,084 681,282 675,512 675,674 678,133 -0.28%
  QoQ % -0.25% 0.58% -1.20% 0.85% -0.02% -0.36% -
  Horiz. % 99.58% 99.83% 99.26% 100.46% 99.61% 99.64% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.43 % -1.73 % 0.05 % 1.70 % 5.22 % 8.50 % 10.83 % -
  QoQ % 17.34% -3,560.00% -97.06% -67.43% -38.59% -21.51% -
  Horiz. % -13.20% -15.97% 0.46% 15.70% 48.20% 78.49% 100.00%
ROE -1.47 % -1.74 % 0.12 % 1.80 % 5.79 % 10.16 % 13.62 % -
  QoQ % 15.52% -1,550.00% -93.33% -68.91% -43.01% -25.40% -
  Horiz. % -10.79% -12.78% 0.88% 13.22% 42.51% 74.60% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 162.26 162.63 167.22 170.39 181.09 193.26 200.23 -13.05%
  QoQ % -0.23% -2.74% -1.86% -5.91% -6.30% -3.48% -
  Horiz. % 81.04% 81.22% 83.51% 85.10% 90.44% 96.52% 100.00%
EPS -2.27 -2.71 0.18 2.91 9.34 16.19 21.44 -
  QoQ % 16.24% -1,605.56% -93.81% -68.84% -42.31% -24.49% -
  Horiz. % -10.59% -12.64% 0.84% 13.57% 43.56% 75.51% 100.00%
DPS 2.00 2.00 2.00 2.00 5.00 5.03 5.00 -45.62%
  QoQ % 0.00% 0.00% 0.00% -60.00% -0.60% 0.60% -
  Horiz. % 40.00% 40.00% 40.00% 40.00% 100.00% 100.60% 100.00%
NAPS 1.5475 1.5607 1.5648 1.6157 1.6144 1.5935 1.5743 -1.14%
  QoQ % -0.85% -0.26% -3.15% 0.08% 1.31% 1.22% -
  Horiz. % 98.30% 99.14% 99.40% 102.63% 102.55% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 139.50 140.16 143.29 147.79 155.74 166.25 172.87 -13.29%
  QoQ % -0.47% -2.18% -3.04% -5.10% -6.32% -3.83% -
  Horiz. % 80.70% 81.08% 82.89% 85.49% 90.09% 96.17% 100.00%
EPS -1.95 -2.34 0.16 2.53 8.03 13.93 18.51 -
  QoQ % 16.67% -1,562.50% -93.68% -68.49% -42.35% -24.74% -
  Horiz. % -10.53% -12.64% 0.86% 13.67% 43.38% 75.26% 100.00%
DPS 1.73 1.73 1.73 1.73 4.29 4.32 4.32 -45.58%
  QoQ % 0.00% 0.00% 0.00% -59.67% -0.69% 0.00% -
  Horiz. % 40.05% 40.05% 40.05% 40.05% 99.31% 100.00% 100.00%
NAPS 1.3304 1.3451 1.3409 1.4014 1.3884 1.3708 1.3592 -1.41%
  QoQ % -1.09% 0.31% -4.32% 0.94% 1.28% 0.85% -
  Horiz. % 97.88% 98.96% 98.65% 103.10% 102.15% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.0000 1.3600 1.4700 1.0900 1.0200 1.5900 1.9100 -
P/RPS 0.62 0.84 0.88 0.64 0.56 0.82 0.95 -24.70%
  QoQ % -26.19% -4.55% 37.50% 14.29% -31.71% -13.68% -
  Horiz. % 65.26% 88.42% 92.63% 67.37% 58.95% 86.32% 100.00%
P/EPS -44.03 -50.11 800.51 37.41 10.92 9.82 8.91 -
  QoQ % 12.13% -106.26% 2,039.83% 242.58% 11.20% 10.21% -
  Horiz. % -494.16% -562.40% 8,984.40% 419.87% 122.56% 110.21% 100.00%
EY -2.27 -2.00 0.12 2.67 9.16 10.18 11.23 -
  QoQ % -13.50% -1,766.67% -95.51% -70.85% -10.02% -9.35% -
  Horiz. % -20.21% -17.81% 1.07% 23.78% 81.57% 90.65% 100.00%
DY 2.00 1.47 1.36 1.83 4.90 3.16 2.62 -16.43%
  QoQ % 36.05% 8.09% -25.68% -62.65% 55.06% 20.61% -
  Horiz. % 76.34% 56.11% 51.91% 69.85% 187.02% 120.61% 100.00%
P/NAPS 0.65 0.87 0.94 0.67 0.63 1.00 1.21 -33.84%
  QoQ % -25.29% -7.45% 40.30% 6.35% -37.00% -17.36% -
  Horiz. % 53.72% 71.90% 77.69% 55.37% 52.07% 82.64% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 27/04/11 -
Price 0.9500 1.2500 1.4600 1.4700 1.2600 1.4000 1.9700 -
P/RPS 0.59 0.77 0.87 0.86 0.70 0.72 0.98 -28.63%
  QoQ % -23.38% -11.49% 1.16% 22.86% -2.78% -26.53% -
  Horiz. % 60.20% 78.57% 88.78% 87.76% 71.43% 73.47% 100.00%
P/EPS -41.83 -46.06 795.07 50.45 13.49 8.65 9.19 -
  QoQ % 9.18% -105.79% 1,475.96% 273.98% 55.95% -5.88% -
  Horiz. % -455.17% -501.20% 8,651.47% 548.97% 146.79% 94.12% 100.00%
EY -2.39 -2.17 0.13 1.98 7.41 11.56 10.88 -
  QoQ % -10.14% -1,769.23% -93.43% -73.28% -35.90% 6.25% -
  Horiz. % -21.97% -19.94% 1.19% 18.20% 68.11% 106.25% 100.00%
DY 2.11 1.60 1.37 1.36 3.97 3.59 2.54 -11.60%
  QoQ % 31.87% 16.79% 0.74% -65.74% 10.58% 41.34% -
  Horiz. % 83.07% 62.99% 53.94% 53.54% 156.30% 141.34% 100.00%
P/NAPS 0.61 0.80 0.93 0.91 0.78 0.88 1.25 -37.93%
  QoQ % -23.75% -13.98% 2.20% 16.67% -11.36% -29.60% -
  Horiz. % 48.80% 64.00% 74.40% 72.80% 62.40% 70.40% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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!
PARTNERS & BROKERS