[UNISEM] QoQ TTM Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,012,874 1,049,046 1,085,060 1,091,948 1,095,688 1,100,927 1,125,499 -6.78% QoQ % -3.45% -3.32% -0.63% -0.34% -0.48% -2.18% - Horiz. % 89.99% 93.21% 96.41% 97.02% 97.35% 97.82% 100.00%
PBT -32,175 -22,554 -29,515 -35,432 -20,530 -27,407 -7,347 167.43% QoQ % -42.66% 23.58% 16.70% -72.59% 25.09% -273.04% - Horiz. % 437.93% 306.98% 401.73% 482.26% 279.43% 373.04% 100.00%
Tax -4,164 -4,342 -374 2,140 4,890 8,327 7,930 - QoQ % 4.10% -1,060.96% -117.48% -56.24% -41.28% 5.01% - Horiz. % -52.51% -54.75% -4.72% 26.99% 61.66% 105.01% 100.00%
NP -36,339 -26,896 -29,889 -33,292 -15,640 -19,080 583 - QoQ % -35.11% 10.01% 10.22% -112.86% 18.03% -3,372.73% - Horiz. % -6,233.10% -4,613.38% -5,126.76% -5,710.46% -2,682.68% -3,272.73% 100.00%
NP to SH -34,088 -25,134 -28,521 -32,306 -15,336 -18,373 1,236 - QoQ % -35.63% 11.88% 11.72% -110.65% 16.53% -1,586.49% - Horiz. % -2,757.93% -2,033.50% -2,307.52% -2,613.75% -1,240.78% -1,486.49% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,049,213 1,075,942 1,114,949 1,125,240 1,111,328 1,120,007 1,124,916 -4.53% QoQ % -2.48% -3.50% -0.91% 1.25% -0.77% -0.44% - Horiz. % 93.27% 95.65% 99.11% 100.03% 98.79% 99.56% 100.00%
Net Worth 1,000,447 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 -3.37% QoQ % -2.66% 0.55% -0.64% -1.55% -1.09% 0.31% - Horiz. % 94.99% 97.58% 97.05% 97.68% 99.22% 100.31% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 13,495 13,495 13,495 13,495 13,625 13,625 13,625 -0.64% QoQ % 0.00% 0.00% 0.00% -0.96% 0.00% 0.00% - Horiz. % 99.04% 99.04% 99.04% 99.04% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % - % 1,102.40 % - 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%
Equity 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,000,447 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 -3.37% QoQ % -2.66% 0.55% -0.64% -1.55% -1.09% 0.31% - Horiz. % 94.99% 97.58% 97.05% 97.68% 99.22% 100.31% 100.00%
NOSH 647,999 676,612 671,999 674,775 675,284 676,964 673,084 -2.50% QoQ % -4.23% 0.69% -0.41% -0.08% -0.25% 0.58% - Horiz. % 96.27% 100.52% 99.84% 100.25% 100.33% 100.58% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.59 % -2.56 % -2.75 % -3.05 % -1.43 % -1.73 % 0.05 % - QoQ % -40.23% 6.91% 9.84% -113.29% 17.34% -3,560.00% - Horiz. % -7,180.00% -5,120.00% -5,500.00% -6,100.00% -2,860.00% -3,460.00% 100.00%
ROE -3.41 % -2.45 % -2.79 % -3.14 % -1.47 % -1.74 % 0.12 % - QoQ % -39.18% 12.19% 11.15% -113.61% 15.52% -1,550.00% - Horiz. % -2,841.67% -2,041.67% -2,325.00% -2,616.67% -1,225.00% -1,450.00% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 156.31 155.04 161.47 161.82 162.26 162.63 167.22 -4.39% QoQ % 0.82% -3.98% -0.22% -0.27% -0.23% -2.74% - Horiz. % 93.48% 92.72% 96.56% 96.77% 97.03% 97.26% 100.00%
EPS -5.26 -3.71 -4.24 -4.79 -2.27 -2.71 0.18 - QoQ % -41.78% 12.50% 11.48% -111.01% 16.24% -1,605.56% - Horiz. % -2,922.22% -2,061.11% -2,355.56% -2,661.11% -1,261.11% -1,505.56% 100.00%
DPS 2.08 2.00 2.00 2.00 2.00 2.00 2.00 2.65% QoQ % 4.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 104.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5439 1.5190 1.5211 1.5246 1.5475 1.5607 1.5648 -0.89% QoQ % 1.64% -0.14% -0.23% -1.48% -0.85% -0.26% - Horiz. % 98.66% 97.07% 97.21% 97.43% 98.89% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 138.03 142.95 147.86 148.80 149.31 150.02 153.37 -6.78% QoQ % -3.44% -3.32% -0.63% -0.34% -0.47% -2.18% - Horiz. % 90.00% 93.21% 96.41% 97.02% 97.35% 97.82% 100.00%
EPS -4.65 -3.43 -3.89 -4.40 -2.09 -2.50 0.17 - QoQ % -35.57% 11.83% 11.59% -110.53% 16.40% -1,570.59% - Horiz. % -2,735.29% -2,017.65% -2,288.24% -2,588.24% -1,229.41% -1,470.59% 100.00%
DPS 1.84 1.84 1.84 1.84 1.86 1.86 1.86 -0.72% QoQ % 0.00% 0.00% 0.00% -1.08% 0.00% 0.00% - Horiz. % 98.92% 98.92% 98.92% 98.92% 100.00% 100.00% 100.00%
NAPS 1.3633 1.4006 1.3929 1.4019 1.4240 1.4398 1.4353 -3.37% QoQ % -2.66% 0.55% -0.64% -1.55% -1.10% 0.31% - Horiz. % 94.98% 97.58% 97.05% 97.67% 99.21% 100.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.8550 0.9500 0.8900 0.8600 1.0000 1.3600 1.4700 -
P/RPS 0.55 0.61 0.55 0.53 0.62 0.84 0.88 -26.88% QoQ % -9.84% 10.91% 3.77% -14.52% -26.19% -4.55% - Horiz. % 62.50% 69.32% 62.50% 60.23% 70.45% 95.45% 100.00%
P/EPS -16.25 -25.57 -20.97 -17.96 -44.03 -50.11 800.51 - QoQ % 36.45% -21.94% -16.76% 59.21% 12.13% -106.26% - Horiz. % -2.03% -3.19% -2.62% -2.24% -5.50% -6.26% 100.00%
EY -6.15 -3.91 -4.77 -5.57 -2.27 -2.00 0.12 - QoQ % -57.29% 18.03% 14.36% -145.37% -13.50% -1,766.67% - Horiz. % -5,125.00% -3,258.33% -3,975.00% -4,641.67% -1,891.67% -1,666.67% 100.00%
DY 2.44 2.11 2.25 2.33 2.00 1.47 1.36 47.60% QoQ % 15.64% -6.22% -3.43% 16.50% 36.05% 8.09% - Horiz. % 179.41% 155.15% 165.44% 171.32% 147.06% 108.09% 100.00%
P/NAPS 0.55 0.63 0.59 0.56 0.65 0.87 0.94 -30.02% QoQ % -12.70% 6.78% 5.36% -13.85% -25.29% -7.45% - Horiz. % 58.51% 67.02% 62.77% 59.57% 69.15% 92.55% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 24/07/13 24/04/13 18/02/13 08/11/12 09/08/12 02/05/12 -
Price 0.8750 1.0100 0.8800 0.9900 0.9500 1.2500 1.4600 -
P/RPS 0.56 0.65 0.55 0.61 0.59 0.77 0.87 -25.43% QoQ % -13.85% 18.18% -9.84% 3.39% -23.38% -11.49% - Horiz. % 64.37% 74.71% 63.22% 70.11% 67.82% 88.51% 100.00%
P/EPS -16.63 -27.19 -20.73 -20.68 -41.83 -46.06 795.07 - QoQ % 38.84% -31.16% -0.24% 50.56% 9.18% -105.79% - Horiz. % -2.09% -3.42% -2.61% -2.60% -5.26% -5.79% 100.00%
EY -6.01 -3.68 -4.82 -4.84 -2.39 -2.17 0.13 - QoQ % -63.32% 23.65% 0.41% -102.51% -10.14% -1,769.23% - Horiz. % -4,623.08% -2,830.77% -3,707.69% -3,723.08% -1,838.46% -1,669.23% 100.00%
DY 2.38 1.98 2.27 2.02 2.11 1.60 1.37 44.46% QoQ % 20.20% -12.78% 12.38% -4.27% 31.87% 16.79% - Horiz. % 173.72% 144.53% 165.69% 147.45% 154.01% 116.79% 100.00%
P/NAPS 0.57 0.66 0.58 0.65 0.61 0.80 0.93 -27.82% QoQ % -13.64% 13.79% -10.77% 6.56% -23.75% -13.98% - Horiz. % 61.29% 70.97% 62.37% 69.89% 65.59% 86.02% 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 Q4 2012 result.pdf 
