Highlights

[UNISEM] QoQ TTM Result on 2011-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 27-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -20.08%    YoY -     14.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,160,863 1,223,313 1,305,814 1,357,801 1,395,078 1,376,279 1,289,106 -6.73%
  QoQ % -5.10% -6.32% -3.83% -2.67% 1.37% 6.76% -
  Horiz. % 90.05% 94.90% 101.30% 105.33% 108.22% 106.76% 100.00%
PBT 14,381 58,288 111,711 152,977 193,289 191,048 160,932 -79.92%
  QoQ % -75.33% -47.82% -26.98% -20.86% 1.17% 18.71% -
  Horiz. % 8.94% 36.22% 69.42% 95.06% 120.11% 118.71% 100.00%
Tax 5,326 5,616 -757 -5,908 -10,331 -14,896 -11,162 -
  QoQ % -5.16% 841.88% 87.19% 42.81% 30.65% -33.45% -
  Horiz. % -47.72% -50.31% 6.78% 52.93% 92.56% 133.45% 100.00%
NP 19,707 63,904 110,954 147,069 182,958 176,152 149,770 -74.03%
  QoQ % -69.16% -42.40% -24.56% -19.62% 3.86% 17.62% -
  Horiz. % 13.16% 42.67% 74.08% 98.20% 122.16% 117.62% 100.00%
NP to SH 19,851 63,112 109,378 145,401 181,941 176,311 150,604 -74.00%
  QoQ % -68.55% -42.30% -24.77% -20.08% 3.19% 17.07% -
  Horiz. % 13.18% 41.91% 72.63% 96.55% 120.81% 117.07% 100.00%
Tax Rate -37.03 % -9.63 % 0.68 % 3.86 % 5.34 % 7.80 % 6.94 % -
  QoQ % -284.53% -1,516.18% -82.38% -27.72% -31.54% 12.39% -
  Horiz. % -533.57% -138.76% 9.80% 55.62% 76.95% 112.39% 100.00%
Total Cost 1,141,156 1,159,409 1,194,860 1,210,732 1,212,120 1,200,127 1,139,336 0.11%
  QoQ % -1.57% -2.97% -1.31% -0.11% 1.00% 5.34% -
  Horiz. % 100.16% 101.76% 104.87% 106.27% 106.39% 105.34% 100.00%
Net Worth 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 6.20%
  QoQ % 0.94% 1.29% 0.85% 0.70% 1.82% 3.55% -
  Horiz. % 109.46% 108.45% 107.07% 106.17% 105.43% 103.55% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,625 33,716 33,919 33,919 33,919 13,163 12,961 3.38%
  QoQ % -59.59% -0.60% 0.00% 0.00% 157.67% 1.56% -
  Horiz. % 105.12% 260.13% 261.69% 261.69% 261.69% 101.56% 100.00%
Div Payout % 68.64 % 53.42 % 31.01 % 23.33 % 18.64 % 7.47 % 8.61 % 297.56%
  QoQ % 28.49% 72.27% 32.92% 25.16% 149.53% -13.24% -
  Horiz. % 797.21% 620.44% 360.16% 270.96% 216.49% 86.76% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 6.20%
  QoQ % 0.94% 1.29% 0.85% 0.70% 1.82% 3.55% -
  Horiz. % 109.46% 108.45% 107.07% 106.17% 105.43% 103.55% 100.00%
NOSH 681,282 675,512 675,674 678,133 674,337 674,541 518,338 19.93%
  QoQ % 0.85% -0.02% -0.36% 0.56% -0.03% 30.14% -
  Horiz. % 131.44% 130.32% 130.35% 130.83% 130.10% 130.14% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.70 % 5.22 % 8.50 % 10.83 % 13.11 % 12.80 % 11.62 % -72.14%
  QoQ % -67.43% -38.59% -21.51% -17.39% 2.42% 10.15% -
  Horiz. % 14.63% 44.92% 73.15% 93.20% 112.82% 110.15% 100.00%
ROE 1.80 % 5.79 % 10.16 % 13.62 % 17.16 % 16.93 % 14.98 % -75.56%
  QoQ % -68.91% -43.01% -25.40% -20.63% 1.36% 13.02% -
  Horiz. % 12.02% 38.65% 67.82% 90.92% 114.55% 113.02% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 170.39 181.09 193.26 200.23 206.88 204.03 248.70 -22.23%
  QoQ % -5.91% -6.30% -3.48% -3.21% 1.40% -17.96% -
  Horiz. % 68.51% 72.81% 77.71% 80.51% 83.18% 82.04% 100.00%
EPS 2.91 9.34 16.19 21.44 26.98 26.14 29.06 -78.35%
  QoQ % -68.84% -42.31% -24.49% -20.53% 3.21% -10.05% -
  Horiz. % 10.01% 32.14% 55.71% 73.78% 92.84% 89.95% 100.00%
DPS 2.00 5.00 5.03 5.00 5.03 1.95 2.50 -13.79%
  QoQ % -60.00% -0.60% 0.60% -0.60% 157.95% -22.00% -
  Horiz. % 80.00% 200.00% 201.20% 200.00% 201.20% 78.00% 100.00%
NAPS 1.6157 1.6144 1.5935 1.5743 1.5722 1.5437 1.9400 -11.45%
  QoQ % 0.08% 1.31% 1.22% 0.13% 1.85% -20.43% -
  Horiz. % 83.28% 83.22% 82.14% 81.15% 81.04% 79.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 147.79 155.74 166.25 172.87 177.61 175.22 164.12 -6.73%
  QoQ % -5.10% -6.32% -3.83% -2.67% 1.36% 6.76% -
  Horiz. % 90.05% 94.89% 101.30% 105.33% 108.22% 106.76% 100.00%
EPS 2.53 8.03 13.93 18.51 23.16 22.45 19.17 -73.98%
  QoQ % -68.49% -42.35% -24.74% -20.08% 3.16% 17.11% -
  Horiz. % 13.20% 41.89% 72.67% 96.56% 120.81% 117.11% 100.00%
DPS 1.73 4.29 4.32 4.32 4.32 1.68 1.65 3.20%
  QoQ % -59.67% -0.69% 0.00% 0.00% 157.14% 1.82% -
  Horiz. % 104.85% 260.00% 261.82% 261.82% 261.82% 101.82% 100.00%
NAPS 1.4014 1.3884 1.3708 1.3592 1.3498 1.3257 1.2802 6.20%
  QoQ % 0.94% 1.28% 0.85% 0.70% 1.82% 3.55% -
  Horiz. % 109.47% 108.45% 107.08% 106.17% 105.44% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.0900 1.0200 1.5900 1.9100 2.3000 1.9800 2.9000 -
P/RPS 0.64 0.56 0.82 0.95 1.11 0.97 1.17 -33.04%
  QoQ % 14.29% -31.71% -13.68% -14.41% 14.43% -17.09% -
  Horiz. % 54.70% 47.86% 70.09% 81.20% 94.87% 82.91% 100.00%
P/EPS 37.41 10.92 9.82 8.91 8.52 7.58 9.98 140.73%
  QoQ % 242.58% 11.20% 10.21% 4.58% 12.40% -24.05% -
  Horiz. % 374.85% 109.42% 98.40% 89.28% 85.37% 75.95% 100.00%
EY 2.67 9.16 10.18 11.23 11.73 13.20 10.02 -58.49%
  QoQ % -70.85% -10.02% -9.35% -4.26% -11.14% 31.74% -
  Horiz. % 26.65% 91.42% 101.60% 112.08% 117.07% 131.74% 100.00%
DY 1.83 4.90 3.16 2.62 2.19 0.99 0.86 65.21%
  QoQ % -62.65% 55.06% 20.61% 19.63% 121.21% 15.12% -
  Horiz. % 212.79% 569.77% 367.44% 304.65% 254.65% 115.12% 100.00%
P/NAPS 0.67 0.63 1.00 1.21 1.46 1.28 1.49 -41.22%
  QoQ % 6.35% -37.00% -17.36% -17.12% 14.06% -14.09% -
  Horiz. % 44.97% 42.28% 67.11% 81.21% 97.99% 85.91% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 -
Price 1.4700 1.2600 1.4000 1.9700 1.8000 1.8300 2.2900 -
P/RPS 0.86 0.70 0.72 0.98 0.87 0.90 0.92 -4.38%
  QoQ % 22.86% -2.78% -26.53% 12.64% -3.33% -2.17% -
  Horiz. % 93.48% 76.09% 78.26% 106.52% 94.57% 97.83% 100.00%
P/EPS 50.45 13.49 8.65 9.19 6.67 7.00 7.88 243.63%
  QoQ % 273.98% 55.95% -5.88% 37.78% -4.71% -11.17% -
  Horiz. % 640.23% 171.19% 109.77% 116.62% 84.64% 88.83% 100.00%
EY 1.98 7.41 11.56 10.88 14.99 14.28 12.69 -70.92%
  QoQ % -73.28% -35.90% 6.25% -27.42% 4.97% 12.53% -
  Horiz. % 15.60% 58.39% 91.10% 85.74% 118.12% 112.53% 100.00%
DY 1.36 3.97 3.59 2.54 2.79 1.07 1.09 15.85%
  QoQ % -65.74% 10.58% 41.34% -8.96% 160.75% -1.83% -
  Horiz. % 124.77% 364.22% 329.36% 233.03% 255.96% 98.17% 100.00%
P/NAPS 0.91 0.78 0.88 1.25 1.14 1.19 1.18 -15.86%
  QoQ % 16.67% -11.36% -29.60% 9.65% -4.20% 0.85% -
  Horiz. % 77.12% 66.10% 74.58% 105.93% 96.61% 100.85% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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