Highlights

[UNISEM] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     4.98%    YoY -     428.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 991,245 1,096,677 1,183,577 1,412,597 959,305 1,288,020 816,789 3.28%
  YoY % -9.61% -7.34% -16.21% 47.25% -25.52% 57.69% -
  Horiz. % 121.36% 134.27% 144.91% 172.95% 117.45% 157.69% 100.00%
PBT -16,185 -20,528 26,018 206,021 29,132 103,164 83,729 -
  YoY % 21.15% -178.90% -87.37% 607.20% -71.76% 23.21% -
  Horiz. % -19.33% -24.52% 31.07% 246.06% 34.79% 123.21% 100.00%
Tax -5,368 3,037 3,620 -17,644 5,372 -7,813 -2,378 14.51%
  YoY % -276.73% -16.10% 120.52% -428.44% 168.75% -228.48% -
  Horiz. % 225.67% -127.69% -152.19% 741.76% -225.84% 328.48% 100.00%
NP -21,553 -17,490 29,638 188,377 34,504 95,350 81,350 -
  YoY % -23.23% -159.01% -84.27% 445.96% -63.81% 17.21% -
  Horiz. % -26.49% -21.50% 36.43% 231.56% 42.41% 117.21% 100.00%
NP to SH -19,449 -17,073 29,842 188,281 35,630 95,988 82,501 -
  YoY % -13.92% -157.21% -84.15% 428.42% -62.88% 16.35% -
  Horiz. % -23.57% -20.69% 36.17% 228.22% 43.19% 116.35% 100.00%
Tax Rate - % - % -13.91 % 8.56 % -18.44 % 7.57 % 2.84 % -
  YoY % 0.00% 0.00% -262.50% 146.42% -343.59% 166.55% -
  Horiz. % 0.00% 0.00% -489.79% 301.41% -649.30% 266.55% 100.00%
Total Cost 1,012,798 1,114,167 1,153,938 1,224,220 924,801 1,192,669 735,438 5.47%
  YoY % -9.10% -3.45% -5.74% 32.38% -22.46% 62.17% -
  Horiz. % 137.71% 151.50% 156.90% 166.46% 125.75% 162.17% 100.00%
Net Worth 1,042,632 1,042,933 1,088,358 1,040,512 856,361 891,802 787,079 4.79%
  YoY % -0.03% -4.17% 4.60% 21.50% -3.97% 13.31% -
  Horiz. % 132.47% 132.51% 138.28% 132.20% 108.80% 113.31% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 269 - - 31,441 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.86% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 0.14 % - % - % 38.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.37% 0.00% 0.00% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,042,632 1,042,933 1,088,358 1,040,512 856,361 891,802 787,079 4.79%
  YoY % -0.03% -4.17% 4.60% 21.50% -3.97% 13.31% -
  Horiz. % 132.47% 132.51% 138.28% 132.20% 108.80% 113.31% 100.00%
NOSH 675,324 673,947 674,156 674,038 471,305 471,453 471,615 6.16%
  YoY % 0.20% -0.03% 0.02% 43.02% -0.03% -0.03% -
  Horiz. % 143.19% 142.90% 142.95% 142.92% 99.93% 99.97% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -2.17 % -1.59 % 2.50 % 13.34 % 3.60 % 7.40 % 9.96 % -
  YoY % -36.48% -163.60% -81.26% 270.56% -51.35% -25.70% -
  Horiz. % -21.79% -15.96% 25.10% 133.94% 36.14% 74.30% 100.00%
ROE -1.87 % -1.64 % 2.74 % 18.10 % 4.16 % 10.76 % 10.48 % -
  YoY % -14.02% -159.85% -84.86% 335.10% -61.34% 2.67% -
  Horiz. % -17.84% -15.65% 26.15% 172.71% 39.69% 102.67% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 146.78 162.72 175.56 209.57 203.54 273.20 173.19 -2.72%
  YoY % -9.80% -7.31% -16.23% 2.96% -25.50% 57.75% -
  Horiz. % 84.75% 93.95% 101.37% 121.01% 117.52% 157.75% 100.00%
EPS -2.88 -2.53 4.43 27.93 7.56 20.36 17.49 -
  YoY % -13.83% -157.11% -84.14% 269.44% -62.87% 16.41% -
  Horiz. % -16.47% -14.47% 25.33% 159.69% 43.22% 116.41% 100.00%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 6.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.60% 0.00% 0.00% 100.00%
NAPS 1.5439 1.5475 1.6144 1.5437 1.8170 1.8916 1.6689 -1.29%
  YoY % -0.23% -4.14% 4.58% -15.04% -3.94% 13.34% -
  Horiz. % 92.51% 92.73% 96.73% 92.50% 108.87% 113.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 126.20 139.62 150.69 179.84 122.13 163.98 103.99 3.28%
  YoY % -9.61% -7.35% -16.21% 47.25% -25.52% 57.69% -
  Horiz. % 121.36% 134.26% 144.91% 172.94% 117.44% 157.69% 100.00%
EPS -2.48 -2.17 3.80 23.97 4.54 12.22 10.50 -
  YoY % -14.29% -157.11% -84.15% 427.97% -62.85% 16.38% -
  Horiz. % -23.62% -20.67% 36.19% 228.29% 43.24% 116.38% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.75% 0.00% 0.00% 100.00%
NAPS 1.3274 1.3278 1.3856 1.3247 1.0903 1.1354 1.0021 4.79%
  YoY % -0.03% -4.17% 4.60% 21.50% -3.97% 13.30% -
  Horiz. % 132.46% 132.50% 138.27% 132.19% 108.80% 113.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.8550 1.0000 1.0200 1.9800 1.5700 1.3700 1.6000 -
P/RPS 0.58 0.61 0.58 0.94 0.77 0.50 0.92 -7.39%
  YoY % -4.92% 5.17% -38.30% 22.08% 54.00% -45.65% -
  Horiz. % 63.04% 66.30% 63.04% 102.17% 83.70% 54.35% 100.00%
P/EPS -29.69 -39.47 23.04 7.09 20.77 6.73 9.15 -
  YoY % 24.78% -271.31% 224.96% -65.86% 208.62% -26.45% -
  Horiz. % -324.48% -431.37% 251.80% 77.49% 226.99% 73.55% 100.00%
EY -3.37 -2.53 4.34 14.11 4.82 14.86 10.93 -
  YoY % -33.20% -158.29% -69.24% 192.74% -67.56% 35.96% -
  Horiz. % -30.83% -23.15% 39.71% 129.09% 44.10% 135.96% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.48% 0.00% 0.00% 100.00%
P/NAPS 0.55 0.65 0.63 1.28 0.86 0.72 0.96 -8.86%
  YoY % -15.38% 3.17% -50.78% 48.84% 19.44% -25.00% -
  Horiz. % 57.29% 67.71% 65.62% 133.33% 89.58% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 07/11/13 08/11/12 01/11/11 02/11/10 02/11/09 19/11/08 01/11/07 -
Price 0.8750 0.9500 1.2600 1.8300 1.5300 0.8000 1.8400 -
P/RPS 0.60 0.58 0.72 0.87 0.75 0.29 1.06 -9.04%
  YoY % 3.45% -19.44% -17.24% 16.00% 158.62% -72.64% -
  Horiz. % 56.60% 54.72% 67.92% 82.08% 70.75% 27.36% 100.00%
P/EPS -30.38 -37.50 28.46 6.55 20.24 3.93 10.52 -
  YoY % 18.99% -231.76% 334.50% -67.64% 415.01% -62.64% -
  Horiz. % -288.78% -356.46% 270.53% 62.26% 192.40% 37.36% 100.00%
EY -3.29 -2.67 3.51 15.26 4.94 25.45 9.51 -
  YoY % -23.22% -176.07% -77.00% 208.91% -80.59% 167.61% -
  Horiz. % -34.60% -28.08% 36.91% 160.46% 51.95% 267.61% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 3.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.55% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.61 0.78 1.19 0.84 0.42 1.10 -10.37%
  YoY % -6.56% -21.79% -34.45% 41.67% 100.00% -61.82% -
  Horiz. % 51.82% 55.45% 70.91% 108.18% 76.36% 38.18% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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