Highlights

[UNISEM] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     68.24%    YoY -     -80.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 959,258 993,308 1,079,112 1,198,988 1,377,512 871,920 1,269,632 -4.56%
  YoY % -3.43% -7.95% -10.00% -12.96% 57.99% -31.32% -
  Horiz. % 75.55% 78.24% 84.99% 94.44% 108.50% 68.68% 100.00%
PBT 51,022 -23,208 -48,964 34,612 197,768 -7,334 104,418 -11.25%
  YoY % 319.85% 52.60% -241.47% -82.50% 2,796.59% -107.02% -
  Horiz. % 48.86% -22.23% -46.89% 33.15% 189.40% -7.02% 100.00%
Tax -12,328 -6,896 6,068 66 -19,082 7,974 -10,080 3.41%
  YoY % -78.77% -213.65% 9,093.94% 100.35% -339.30% 179.11% -
  Horiz. % 122.30% 68.41% -60.20% -0.65% 189.31% -79.11% 100.00%
NP 38,694 -30,104 -42,896 34,678 178,686 640 94,338 -13.80%
  YoY % 228.53% 29.82% -223.70% -80.59% 27,819.69% -99.32% -
  Horiz. % 41.02% -31.91% -45.47% 36.76% 189.41% 0.68% 100.00%
NP to SH 40,214 -27,878 -42,222 34,226 179,352 1,790 94,816 -13.31%
  YoY % 244.25% 33.97% -223.36% -80.92% 9,919.67% -98.11% -
  Horiz. % 42.41% -29.40% -44.53% 36.10% 189.16% 1.89% 100.00%
Tax Rate 24.16 % - % - % -0.19 % 9.65 % - % 9.65 % 16.52%
  YoY % 0.00% 0.00% 0.00% -101.97% 0.00% 0.00% -
  Horiz. % 250.36% 0.00% 0.00% -1.97% 100.00% 0.00% 100.00%
Total Cost 920,564 1,023,412 1,122,008 1,164,310 1,198,826 871,280 1,175,294 -3.99%
  YoY % -10.05% -8.79% -3.63% -2.88% 37.59% -25.87% -
  Horiz. % 78.33% 87.08% 95.47% 99.07% 102.00% 74.13% 100.00%
Net Worth 945,096 1,022,866 1,052,649 1,073,604 1,006,196 850,626 864,559 1.49%
  YoY % -7.60% -2.83% -1.95% 6.70% 18.29% -1.61% -
  Horiz. % 109.32% 118.31% 121.76% 124.18% 116.38% 98.39% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 945,096 1,022,866 1,052,649 1,073,604 1,006,196 850,626 864,559 1.49%
  YoY % -7.60% -2.83% -1.95% 6.70% 18.29% -1.61% -
  Horiz. % 109.32% 118.31% 121.76% 124.18% 116.38% 98.39% 100.00%
NOSH 674,731 673,381 674,472 673,740 518,658 471,052 471,252 6.16%
  YoY % 0.20% -0.16% 0.11% 29.90% 10.11% -0.04% -
  Horiz. % 143.18% 142.89% 143.12% 142.97% 110.06% 99.96% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.03 % -3.03 % -3.98 % 2.89 % 12.97 % 0.07 % 7.43 % -9.69%
  YoY % 233.00% 23.87% -237.72% -77.72% 18,428.57% -99.06% -
  Horiz. % 54.24% -40.78% -53.57% 38.90% 174.56% 0.94% 100.00%
ROE 4.26 % -2.73 % -4.01 % 3.19 % 17.82 % 0.21 % 10.97 % -14.58%
  YoY % 256.04% 31.92% -225.71% -82.10% 8,385.71% -98.09% -
  Horiz. % 38.83% -24.89% -36.55% 29.08% 162.44% 1.91% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 142.17 147.51 159.99 177.96 265.59 185.10 269.42 -10.10%
  YoY % -3.62% -7.80% -10.10% -32.99% 43.48% -31.30% -
  Horiz. % 52.77% 54.75% 59.38% 66.05% 98.58% 68.70% 100.00%
EPS 5.96 -4.14 -6.26 5.08 34.58 0.38 20.12 -18.35%
  YoY % 243.96% 33.87% -223.23% -85.31% 9,000.00% -98.11% -
  Horiz. % 29.62% -20.58% -31.11% 25.25% 171.87% 1.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4007 1.5190 1.5607 1.5935 1.9400 1.8058 1.8346 -4.40%
  YoY % -7.79% -2.67% -2.06% -17.86% 7.43% -1.57% -
  Horiz. % 76.35% 82.80% 85.07% 86.86% 105.75% 98.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 130.72 135.36 147.05 163.39 187.72 118.82 173.01 -4.56%
  YoY % -3.43% -7.95% -10.00% -12.96% 57.99% -31.32% -
  Horiz. % 75.56% 78.24% 85.00% 94.44% 108.50% 68.68% 100.00%
EPS 5.48 -3.80 -5.75 4.66 24.44 0.24 12.92 -13.31%
  YoY % 244.21% 33.91% -223.39% -80.93% 10,083.33% -98.14% -
  Horiz. % 42.41% -29.41% -44.50% 36.07% 189.16% 1.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2879 1.3939 1.4345 1.4630 1.3712 1.1592 1.1781 1.50%
  YoY % -7.60% -2.83% -1.95% 6.69% 18.29% -1.60% -
  Horiz. % 109.32% 118.32% 121.76% 124.18% 116.39% 98.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.4600 0.9500 1.3600 1.5900 2.9000 1.2900 1.3400 -
P/RPS 1.03 0.64 0.85 0.89 1.09 0.70 0.50 12.79%
  YoY % 60.94% -24.71% -4.49% -18.35% 55.71% 40.00% -
  Horiz. % 206.00% 128.00% 170.00% 178.00% 218.00% 140.00% 100.00%
P/EPS 24.50 -22.95 -21.73 31.30 8.39 339.47 6.66 24.23%
  YoY % 206.75% -5.61% -169.42% 273.06% -97.53% 4,997.15% -
  Horiz. % 367.87% -344.59% -326.28% 469.97% 125.98% 5,097.15% 100.00%
EY 4.08 -4.36 -4.60 3.19 11.92 0.29 15.01 -19.51%
  YoY % 193.58% 5.22% -244.20% -73.24% 4,010.34% -98.07% -
  Horiz. % 27.18% -29.05% -30.65% 21.25% 79.41% 1.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 0.63 0.87 1.00 1.49 0.71 0.73 6.07%
  YoY % 65.08% -27.59% -13.00% -32.89% 109.86% -2.74% -
  Horiz. % 142.47% 86.30% 119.18% 136.99% 204.11% 97.26% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 28/07/08 -
Price 1.6900 1.0100 1.2500 1.4000 2.2900 1.6600 1.4500 -
P/RPS 1.19 0.68 0.78 0.79 0.86 0.90 0.54 14.07%
  YoY % 75.00% -12.82% -1.27% -8.14% -4.44% 66.67% -
  Horiz. % 220.37% 125.93% 144.44% 146.30% 159.26% 166.67% 100.00%
P/EPS 28.36 -24.40 -19.97 27.56 6.62 436.84 7.21 25.63%
  YoY % 216.23% -22.18% -172.46% 316.31% -98.48% 5,958.81% -
  Horiz. % 393.34% -338.42% -276.98% 382.25% 91.82% 6,058.81% 100.00%
EY 3.53 -4.10 -5.01 3.63 15.10 0.23 13.88 -20.39%
  YoY % 186.10% 18.16% -238.02% -75.96% 6,465.22% -98.34% -
  Horiz. % 25.43% -29.54% -36.10% 26.15% 108.79% 1.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 0.66 0.80 0.88 1.18 0.92 0.79 7.36%
  YoY % 83.33% -17.50% -9.09% -25.42% 28.26% 16.46% -
  Horiz. % 153.16% 83.54% 101.27% 111.39% 149.37% 116.46% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers