Highlights

[UNISEM] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     21.98%    YoY -     -223.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,157,694 959,258 993,308 1,079,112 1,198,988 1,377,512 871,920 4.84%
  YoY % 20.69% -3.43% -7.95% -10.00% -12.96% 57.99% -
  Horiz. % 132.78% 110.02% 113.92% 123.76% 137.51% 157.99% 100.00%
PBT 123,804 51,022 -23,208 -48,964 34,612 197,768 -7,334 -
  YoY % 142.65% 319.85% 52.60% -241.47% -82.50% 2,796.59% -
  Horiz. % -1,688.08% -695.69% 316.44% 667.63% -471.94% -2,696.59% 100.00%
Tax -12,842 -12,328 -6,896 6,068 66 -19,082 7,974 -
  YoY % -4.17% -78.77% -213.65% 9,093.94% 100.35% -339.30% -
  Horiz. % -161.05% -154.60% -86.48% 76.10% 0.83% -239.30% 100.00%
NP 110,962 38,694 -30,104 -42,896 34,678 178,686 640 136.05%
  YoY % 186.77% 228.53% 29.82% -223.70% -80.59% 27,819.69% -
  Horiz. % 17,337.81% 6,045.94% -4,703.75% -6,702.50% 5,418.44% 27,919.69% 100.00%
NP to SH 109,836 40,214 -27,878 -42,222 34,226 179,352 1,790 98.54%
  YoY % 173.13% 244.25% 33.97% -223.36% -80.92% 9,919.67% -
  Horiz. % 6,136.09% 2,246.59% -1,557.43% -2,358.77% 1,912.07% 10,019.67% 100.00%
Tax Rate 10.37 % 24.16 % - % - % -0.19 % 9.65 % - % -
  YoY % -57.08% 0.00% 0.00% 0.00% -101.97% 0.00% -
  Horiz. % 107.46% 250.36% 0.00% 0.00% -1.97% 100.00% -
Total Cost 1,046,732 920,564 1,023,412 1,122,008 1,164,310 1,198,826 871,280 3.10%
  YoY % 13.71% -10.05% -8.79% -3.63% -2.88% 37.59% -
  Horiz. % 120.14% 105.66% 117.46% 128.78% 133.63% 137.59% 100.00%
Net Worth 1,118,385 945,096 1,022,866 1,052,649 1,073,604 1,006,196 850,626 4.66%
  YoY % 18.34% -7.60% -2.83% -1.95% 6.70% 18.29% -
  Horiz. % 131.48% 111.11% 120.25% 123.75% 126.21% 118.29% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 407 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.37 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,118,385 945,096 1,022,866 1,052,649 1,073,604 1,006,196 850,626 4.66%
  YoY % 18.34% -7.60% -2.83% -1.95% 6.70% 18.29% -
  Horiz. % 131.48% 111.11% 120.25% 123.75% 126.21% 118.29% 100.00%
NOSH 678,838 674,731 673,381 674,472 673,740 518,658 471,052 6.28%
  YoY % 0.61% 0.20% -0.16% 0.11% 29.90% 10.11% -
  Horiz. % 144.11% 143.24% 142.95% 143.18% 143.03% 110.11% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.58 % 4.03 % -3.03 % -3.98 % 2.89 % 12.97 % 0.07 % 126.92%
  YoY % 137.72% 233.00% 23.87% -237.72% -77.72% 18,428.57% -
  Horiz. % 13,685.71% 5,757.14% -4,328.57% -5,685.71% 4,128.57% 18,528.57% 100.00%
ROE 9.82 % 4.26 % -2.73 % -4.01 % 3.19 % 17.82 % 0.21 % 89.75%
  YoY % 130.52% 256.04% 31.92% -225.71% -82.10% 8,385.71% -
  Horiz. % 4,676.19% 2,028.57% -1,300.00% -1,909.52% 1,519.05% 8,485.71% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 170.54 142.17 147.51 159.99 177.96 265.59 185.10 -1.36%
  YoY % 19.95% -3.62% -7.80% -10.10% -32.99% 43.48% -
  Horiz. % 92.13% 76.81% 79.69% 86.43% 96.14% 143.48% 100.00%
EPS 16.18 5.96 -4.14 -6.26 5.08 34.58 0.38 86.81%
  YoY % 171.48% 243.96% 33.87% -223.23% -85.31% 9,000.00% -
  Horiz. % 4,257.90% 1,568.42% -1,089.47% -1,647.37% 1,336.84% 9,100.00% 100.00%
DPS 0.06 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. % 100.00% - - - - - -
NAPS 1.6475 1.4007 1.5190 1.5607 1.5935 1.9400 1.8058 -1.52%
  YoY % 17.62% -7.79% -2.67% -2.06% -17.86% 7.43% -
  Horiz. % 91.23% 77.57% 84.12% 86.43% 88.24% 107.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 157.76 130.72 135.36 147.05 163.39 187.72 118.82 4.84%
  YoY % 20.69% -3.43% -7.95% -10.00% -12.96% 57.99% -
  Horiz. % 132.77% 110.02% 113.92% 123.76% 137.51% 157.99% 100.00%
EPS 14.97 5.48 -3.80 -5.75 4.66 24.44 0.24 99.08%
  YoY % 173.18% 244.21% 33.91% -223.39% -80.93% 10,083.33% -
  Horiz. % 6,237.50% 2,283.33% -1,583.33% -2,395.83% 1,941.67% 10,183.33% 100.00%
DPS 0.06 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. % 100.00% - - - - - -
NAPS 1.5240 1.2879 1.3939 1.4345 1.4630 1.3712 1.1592 4.66%
  YoY % 18.33% -7.60% -2.83% -1.95% 6.69% 18.29% -
  Horiz. % 131.47% 111.10% 120.25% 123.75% 126.21% 118.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.3300 1.4600 0.9500 1.3600 1.5900 2.9000 1.2900 -
P/RPS 1.37 1.03 0.64 0.85 0.89 1.09 0.70 11.84%
  YoY % 33.01% 60.94% -24.71% -4.49% -18.35% 55.71% -
  Horiz. % 195.71% 147.14% 91.43% 121.43% 127.14% 155.71% 100.00%
P/EPS 14.40 24.50 -22.95 -21.73 31.30 8.39 339.47 -40.93%
  YoY % -41.22% 206.75% -5.61% -169.42% 273.06% -97.53% -
  Horiz. % 4.24% 7.22% -6.76% -6.40% 9.22% 2.47% 100.00%
EY 6.94 4.08 -4.36 -4.60 3.19 11.92 0.29 69.72%
  YoY % 70.10% 193.58% 5.22% -244.20% -73.24% 4,010.34% -
  Horiz. % 2,393.10% 1,406.90% -1,503.45% -1,586.21% 1,100.00% 4,110.35% 100.00%
DY 0.03 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. % 100.00% - - - - - -
P/NAPS 1.41 1.04 0.63 0.87 1.00 1.49 0.71 12.11%
  YoY % 35.58% 65.08% -27.59% -13.00% -32.89% 109.86% -
  Horiz. % 198.59% 146.48% 88.73% 122.54% 140.85% 209.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 -
Price 2.3600 1.6900 1.0100 1.2500 1.4000 2.2900 1.6600 -
P/RPS 1.38 1.19 0.68 0.78 0.79 0.86 0.90 7.38%
  YoY % 15.97% 75.00% -12.82% -1.27% -8.14% -4.44% -
  Horiz. % 153.33% 132.22% 75.56% 86.67% 87.78% 95.56% 100.00%
P/EPS 14.59 28.36 -24.40 -19.97 27.56 6.62 436.84 -43.24%
  YoY % -48.55% 216.23% -22.18% -172.46% 316.31% -98.48% -
  Horiz. % 3.34% 6.49% -5.59% -4.57% 6.31% 1.52% 100.00%
EY 6.86 3.53 -4.10 -5.01 3.63 15.10 0.23 76.06%
  YoY % 94.33% 186.10% 18.16% -238.02% -75.96% 6,465.22% -
  Horiz. % 2,982.61% 1,534.78% -1,782.61% -2,178.26% 1,578.26% 6,565.22% 100.00%
DY 0.03 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. % 100.00% - - - - - -
P/NAPS 1.43 1.21 0.66 0.80 0.88 1.18 0.92 7.62%
  YoY % 18.18% 83.33% -17.50% -9.09% -25.42% 28.26% -
  Horiz. % 155.43% 131.52% 71.74% 86.96% 95.65% 128.26% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers