Highlights

[UNISEM] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     211.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,091,948 1,160,863 1,395,078 1,036,310 1,233,381 972,483 692,754 7.87%
  YoY % -5.94% -16.79% 34.62% -15.98% 26.83% 40.38% -
  Horiz. % 157.62% 167.57% 201.38% 149.59% 178.04% 140.38% 100.00%
PBT -35,432 14,381 193,289 58,379 23,992 117,738 92,932 -
  YoY % -346.38% -92.56% 231.09% 143.33% -79.62% 26.69% -
  Horiz. % -38.13% 15.47% 207.99% 62.82% 25.82% 126.69% 100.00%
Tax 2,140 5,326 -10,331 2,366 -5,656 1,875 -15,723 -
  YoY % -59.82% 151.55% -536.64% 141.83% -401.65% 111.93% -
  Horiz. % -13.61% -33.87% 65.71% -15.05% 35.97% -11.93% 100.00%
NP -33,292 19,707 182,958 60,745 18,336 119,613 77,209 -
  YoY % -268.93% -89.23% 201.19% 231.29% -84.67% 54.92% -
  Horiz. % -43.12% 25.52% 236.96% 78.68% 23.75% 154.92% 100.00%
NP to SH -32,306 19,851 181,942 61,821 19,837 119,094 78,267 -
  YoY % -262.74% -89.09% 194.30% 211.64% -83.34% 52.16% -
  Horiz. % -41.28% 25.36% 232.46% 78.99% 25.35% 152.16% 100.00%
Tax Rate - % -37.03 % 5.34 % -4.05 % 23.57 % -1.59 % 16.92 % -
  YoY % 0.00% -793.45% 231.85% -117.18% 1,582.39% -109.40% -
  Horiz. % 0.00% -218.85% 31.56% -23.94% 139.30% -9.40% 100.00%
Total Cost 1,125,240 1,141,156 1,212,120 975,565 1,215,045 852,870 615,545 10.57%
  YoY % -1.39% -5.85% 24.25% -19.71% 42.47% 38.56% -
  Horiz. % 182.80% 185.39% 196.92% 158.49% 197.39% 138.56% 100.00%
Net Worth 1,028,261 1,089,116 1,059,834 950,134 835,792 815,176 732,368 5.81%
  YoY % -5.59% 2.76% 11.55% 13.68% 2.53% 11.31% -
  Horiz. % 140.40% 148.71% 144.71% 129.73% 114.12% 111.31% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,488 13,464 53,928 12,965 11,779 47,147 44,700 -18.09%
  YoY % 0.18% -75.03% 315.93% 10.07% -75.02% 5.47% -
  Horiz. % 30.18% 30.12% 120.65% 29.01% 26.35% 105.47% 100.00%
Div Payout % - % 67.83 % 29.64 % 20.97 % 59.38 % 39.59 % 57.11 % -
  YoY % 0.00% 128.85% 41.34% -64.69% 49.99% -30.68% -
  Horiz. % 0.00% 118.77% 51.90% 36.72% 103.97% 69.32% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,028,261 1,089,116 1,059,834 950,134 835,792 815,176 732,368 5.81%
  YoY % -5.59% 2.76% 11.55% 13.68% 2.53% 11.31% -
  Horiz. % 140.40% 148.71% 144.71% 129.73% 114.12% 111.31% 100.00%
NOSH 674,446 673,208 674,108 518,632 471,187 471,472 447,002 7.09%
  YoY % 0.18% -0.13% 29.98% 10.07% -0.06% 5.47% -
  Horiz. % 150.88% 150.61% 150.81% 116.02% 105.41% 105.47% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.05 % 1.70 % 13.11 % 5.86 % 1.49 % 12.30 % 11.15 % -
  YoY % -279.41% -87.03% 123.72% 293.29% -87.89% 10.31% -
  Horiz. % -27.35% 15.25% 117.58% 52.56% 13.36% 110.31% 100.00%
ROE -3.14 % 1.82 % 17.17 % 6.51 % 2.37 % 14.61 % 10.69 % -
  YoY % -272.53% -89.40% 163.75% 174.68% -83.78% 36.67% -
  Horiz. % -29.37% 17.03% 160.62% 60.90% 22.17% 136.67% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 161.90 172.44 206.95 199.82 261.76 206.26 154.98 0.73%
  YoY % -6.11% -16.68% 3.57% -23.66% 26.91% 33.09% -
  Horiz. % 104.47% 111.27% 133.53% 128.93% 168.90% 133.09% 100.00%
EPS -4.79 2.94 26.99 11.92 4.21 25.26 17.51 -
  YoY % -262.93% -89.11% 126.43% 183.14% -83.33% 44.26% -
  Horiz. % -27.36% 16.79% 154.14% 68.08% 24.04% 144.26% 100.00%
DPS 2.00 2.00 8.00 2.50 2.50 10.00 10.00 -23.51%
  YoY % 0.00% -75.00% 220.00% 0.00% -75.00% 0.00% -
  Horiz. % 20.00% 20.00% 80.00% 25.00% 25.00% 100.00% 100.00%
NAPS 1.5246 1.6178 1.5722 1.8320 1.7738 1.7290 1.6384 -1.19%
  YoY % -5.76% 2.90% -14.18% 3.28% 2.59% 5.53% -
  Horiz. % 93.05% 98.74% 95.96% 111.82% 108.26% 105.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 148.80 158.19 190.11 141.22 168.07 132.52 94.40 7.87%
  YoY % -5.94% -16.79% 34.62% -15.98% 26.83% 40.38% -
  Horiz. % 157.63% 167.57% 201.39% 149.60% 178.04% 140.38% 100.00%
EPS -4.40 2.71 24.79 8.42 2.70 16.23 10.67 -
  YoY % -262.36% -89.07% 194.42% 211.85% -83.36% 52.11% -
  Horiz. % -41.24% 25.40% 232.33% 78.91% 25.30% 152.11% 100.00%
DPS 1.84 1.83 7.35 1.77 1.61 6.42 6.09 -18.07%
  YoY % 0.55% -75.10% 315.25% 9.94% -74.92% 5.42% -
  Horiz. % 30.21% 30.05% 120.69% 29.06% 26.44% 105.42% 100.00%
NAPS 1.4012 1.4842 1.4442 1.2948 1.1389 1.1109 0.9980 5.81%
  YoY % -5.59% 2.77% 11.54% 13.69% 2.52% 11.31% -
  Horiz. % 140.40% 148.72% 144.71% 129.74% 114.12% 111.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.8600 1.0900 2.3000 1.6400 0.7000 1.6500 1.6500 -
P/RPS 0.53 0.63 1.11 0.82 0.27 0.80 1.06 -10.90%
  YoY % -15.87% -43.24% 35.37% 203.70% -66.25% -24.53% -
  Horiz. % 50.00% 59.43% 104.72% 77.36% 25.47% 75.47% 100.00%
P/EPS -17.95 36.97 8.52 13.76 16.63 6.53 9.42 -
  YoY % -148.55% 333.92% -38.08% -17.26% 154.67% -30.68% -
  Horiz. % -190.55% 392.46% 90.45% 146.07% 176.54% 69.32% 100.00%
EY -5.57 2.71 11.73 7.27 6.01 15.31 10.61 -
  YoY % -305.54% -76.90% 61.35% 20.97% -60.74% 44.30% -
  Horiz. % -52.50% 25.54% 110.56% 68.52% 56.64% 144.30% 100.00%
DY 2.33 1.83 3.48 1.52 3.57 6.06 6.06 -14.71%
  YoY % 27.32% -47.41% 128.95% -57.42% -41.09% 0.00% -
  Horiz. % 38.45% 30.20% 57.43% 25.08% 58.91% 100.00% 100.00%
P/NAPS 0.56 0.67 1.46 0.90 0.39 0.95 1.01 -9.35%
  YoY % -16.42% -54.11% 62.22% 130.77% -58.95% -5.94% -
  Horiz. % 55.45% 66.34% 144.55% 89.11% 38.61% 94.06% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 21/02/12 24/02/11 22/02/10 26/02/09 20/02/08 27/02/07 -
Price 0.9900 1.4700 1.8000 2.2000 0.6000 1.5100 1.8800 -
P/RPS 0.61 0.85 0.87 1.10 0.23 0.73 1.21 -10.78%
  YoY % -28.24% -2.30% -20.91% 378.26% -68.49% -39.67% -
  Horiz. % 50.41% 70.25% 71.90% 90.91% 19.01% 60.33% 100.00%
P/EPS -20.67 49.85 6.67 18.46 14.25 5.98 10.74 -
  YoY % -141.46% 647.38% -63.87% 29.54% 138.29% -44.32% -
  Horiz. % -192.46% 464.15% 62.10% 171.88% 132.68% 55.68% 100.00%
EY -4.84 2.01 14.99 5.42 7.02 16.73 9.31 -
  YoY % -340.80% -86.59% 176.57% -22.79% -58.04% 79.70% -
  Horiz. % -51.99% 21.59% 161.01% 58.22% 75.40% 179.70% 100.00%
DY 2.02 1.36 4.44 1.14 4.17 6.62 5.32 -14.89%
  YoY % 48.53% -69.37% 289.47% -72.66% -37.01% 24.44% -
  Horiz. % 37.97% 25.56% 83.46% 21.43% 78.38% 124.44% 100.00%
P/NAPS 0.65 0.91 1.14 1.20 0.34 0.87 1.15 -9.06%
  YoY % -28.57% -20.18% -5.00% 252.94% -60.92% -24.35% -
  Horiz. % 56.52% 79.13% 99.13% 104.35% 29.57% 75.65% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers