Highlights

[UNISEM] YoY Annualized Quarter Result on 2011-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -33.48%    YoY -     -89.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,038,279 990,554 1,091,948 1,160,863 1,395,078 1,036,310 1,233,381 -2.83%
  YoY % 4.82% -9.29% -5.94% -16.79% 34.62% -15.98% -
  Horiz. % 84.18% 80.31% 88.53% 94.12% 113.11% 84.02% 100.00%
PBT 84,519 -94,791 -35,432 14,381 193,289 58,379 23,992 23.34%
  YoY % 189.16% -167.53% -346.38% -92.56% 231.09% 143.33% -
  Horiz. % 352.28% -395.09% -147.68% 59.94% 805.64% 243.33% 100.00%
Tax -16,769 -14,498 2,140 5,326 -10,331 2,366 -5,656 19.85%
  YoY % -15.66% -777.48% -59.82% 151.55% -536.64% 141.83% -
  Horiz. % 296.48% 256.33% -37.84% -94.17% 182.66% -41.83% 100.00%
NP 67,750 -109,289 -33,292 19,707 182,958 60,745 18,336 24.32%
  YoY % 161.99% -228.27% -268.93% -89.23% 201.19% 231.29% -
  Horiz. % 369.49% -596.04% -181.57% 107.48% 997.81% 331.29% 100.00%
NP to SH 68,422 -105,368 -32,306 19,851 181,942 61,821 19,837 22.91%
  YoY % 164.94% -226.16% -262.74% -89.09% 194.30% 211.64% -
  Horiz. % 344.92% -531.17% -162.86% 100.07% 917.18% 311.64% 100.00%
Tax Rate 19.84 % - % - % -37.03 % 5.34 % -4.05 % 23.57 % -2.83%
  YoY % 0.00% 0.00% 0.00% -793.45% 231.85% -117.18% -
  Horiz. % 84.17% 0.00% 0.00% -157.11% 22.66% -17.18% 100.00%
Total Cost 970,529 1,099,843 1,125,240 1,141,156 1,212,120 975,565 1,215,045 -3.67%
  YoY % -11.76% -2.26% -1.39% -5.85% 24.25% -19.71% -
  Horiz. % 79.88% 90.52% 92.61% 93.92% 99.76% 80.29% 100.00%
Net Worth 1,025,049 960,379 1,028,261 1,089,116 1,059,834 950,134 835,792 3.46%
  YoY % 6.73% -6.60% -5.59% 2.76% 11.55% 13.68% -
  Horiz. % 122.64% 114.91% 123.03% 130.31% 126.81% 113.68% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 40,446 13,482 13,488 13,464 53,928 12,965 11,779 22.81%
  YoY % 199.99% -0.05% 0.18% -75.03% 315.93% 10.07% -
  Horiz. % 343.36% 114.46% 114.51% 114.30% 457.81% 110.07% 100.00%
Div Payout % 59.11 % - % - % 67.83 % 29.64 % 20.97 % 59.38 % -0.08%
  YoY % 0.00% 0.00% 0.00% 128.85% 41.34% -64.69% -
  Horiz. % 99.55% 0.00% 0.00% 114.23% 49.92% 35.31% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,025,049 960,379 1,028,261 1,089,116 1,059,834 950,134 835,792 3.46%
  YoY % 6.73% -6.60% -5.59% 2.76% 11.55% 13.68% -
  Horiz. % 122.64% 114.91% 123.03% 130.31% 126.81% 113.68% 100.00%
NOSH 674,108 674,139 674,446 673,208 674,108 518,632 471,187 6.15%
  YoY % -0.00% -0.05% 0.18% -0.13% 29.98% 10.07% -
  Horiz. % 143.07% 143.07% 143.14% 142.87% 143.07% 110.07% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.53 % -11.03 % -3.05 % 1.70 % 13.11 % 5.86 % 1.49 % 27.91%
  YoY % 159.20% -261.64% -279.41% -87.03% 123.72% 293.29% -
  Horiz. % 438.26% -740.27% -204.70% 114.09% 879.87% 393.29% 100.00%
ROE 6.67 % -10.97 % -3.14 % 1.82 % 17.17 % 6.51 % 2.37 % 18.81%
  YoY % 160.80% -249.36% -272.53% -89.40% 163.75% 174.68% -
  Horiz. % 281.43% -462.87% -132.49% 76.79% 724.47% 274.68% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 154.02 146.94 161.90 172.44 206.95 199.82 261.76 -8.46%
  YoY % 4.82% -9.24% -6.11% -16.68% 3.57% -23.66% -
  Horiz. % 58.84% 56.14% 61.85% 65.88% 79.06% 76.34% 100.00%
EPS 10.15 -15.63 -4.79 2.94 26.99 11.92 4.21 15.79%
  YoY % 164.94% -226.30% -262.93% -89.11% 126.43% 183.14% -
  Horiz. % 241.09% -371.26% -113.78% 69.83% 641.09% 283.14% 100.00%
DPS 6.00 2.00 2.00 2.00 8.00 2.50 2.50 15.70%
  YoY % 200.00% 0.00% 0.00% -75.00% 220.00% 0.00% -
  Horiz. % 240.00% 80.00% 80.00% 80.00% 320.00% 100.00% 100.00%
NAPS 1.5206 1.4246 1.5246 1.6178 1.5722 1.8320 1.7738 -2.53%
  YoY % 6.74% -6.56% -5.76% 2.90% -14.18% 3.28% -
  Horiz. % 85.73% 80.31% 85.95% 91.21% 88.63% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 141.49 134.98 148.80 158.19 190.11 141.22 168.07 -2.83%
  YoY % 4.82% -9.29% -5.94% -16.79% 34.62% -15.98% -
  Horiz. % 84.19% 80.31% 88.53% 94.12% 113.11% 84.02% 100.00%
EPS 9.32 -14.36 -4.40 2.71 24.79 8.42 2.70 22.92%
  YoY % 164.90% -226.36% -262.36% -89.07% 194.42% 211.85% -
  Horiz. % 345.19% -531.85% -162.96% 100.37% 918.15% 311.85% 100.00%
DPS 5.51 1.84 1.84 1.83 7.35 1.77 1.61 22.75%
  YoY % 199.46% 0.00% 0.55% -75.10% 315.25% 9.94% -
  Horiz. % 342.24% 114.29% 114.29% 113.66% 456.52% 109.94% 100.00%
NAPS 1.3968 1.3087 1.4012 1.4842 1.4442 1.2948 1.1389 3.46%
  YoY % 6.73% -6.60% -5.59% 2.77% 11.54% 13.69% -
  Horiz. % 122.64% 114.91% 123.03% 130.32% 126.81% 113.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.7800 1.0000 0.8600 1.0900 2.3000 1.6400 0.7000 -
P/RPS 1.16 0.68 0.53 0.63 1.11 0.82 0.27 27.49%
  YoY % 70.59% 28.30% -15.87% -43.24% 35.37% 203.70% -
  Horiz. % 429.63% 251.85% 196.30% 233.33% 411.11% 303.70% 100.00%
P/EPS 17.54 -6.40 -17.95 36.97 8.52 13.76 16.63 0.89%
  YoY % 374.06% 64.35% -148.55% 333.92% -38.08% -17.26% -
  Horiz. % 105.47% -38.48% -107.94% 222.31% 51.23% 82.74% 100.00%
EY 5.70 -15.63 -5.57 2.71 11.73 7.27 6.01 -0.88%
  YoY % 136.47% -180.61% -305.54% -76.90% 61.35% 20.97% -
  Horiz. % 94.84% -260.07% -92.68% 45.09% 195.17% 120.97% 100.00%
DY 3.37 2.00 2.33 1.83 3.48 1.52 3.57 -0.96%
  YoY % 68.50% -14.16% 27.32% -47.41% 128.95% -57.42% -
  Horiz. % 94.40% 56.02% 65.27% 51.26% 97.48% 42.58% 100.00%
P/NAPS 1.17 0.70 0.56 0.67 1.46 0.90 0.39 20.08%
  YoY % 67.14% 25.00% -16.42% -54.11% 62.22% 130.77% -
  Horiz. % 300.00% 179.49% 143.59% 171.79% 374.36% 230.77% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 22/02/10 26/02/09 -
Price 2.1200 1.0700 0.9900 1.4700 1.8000 2.2000 0.6000 -
P/RPS 1.38 0.73 0.61 0.85 0.87 1.10 0.23 34.78%
  YoY % 89.04% 19.67% -28.24% -2.30% -20.91% 378.26% -
  Horiz. % 600.00% 317.39% 265.22% 369.57% 378.26% 478.26% 100.00%
P/EPS 20.89 -6.85 -20.67 49.85 6.67 18.46 14.25 6.58%
  YoY % 404.96% 66.86% -141.46% 647.38% -63.87% 29.54% -
  Horiz. % 146.60% -48.07% -145.05% 349.82% 46.81% 129.54% 100.00%
EY 4.79 -14.61 -4.84 2.01 14.99 5.42 7.02 -6.17%
  YoY % 132.79% -201.86% -340.80% -86.59% 176.57% -22.79% -
  Horiz. % 68.23% -208.12% -68.95% 28.63% 213.53% 77.21% 100.00%
DY 2.83 1.87 2.02 1.36 4.44 1.14 4.17 -6.25%
  YoY % 51.34% -7.43% 48.53% -69.37% 289.47% -72.66% -
  Horiz. % 67.87% 44.84% 48.44% 32.61% 106.47% 27.34% 100.00%
P/NAPS 1.39 0.75 0.65 0.91 1.14 1.20 0.34 26.44%
  YoY % 85.33% 15.38% -28.57% -20.18% -5.00% 252.94% -
  Horiz. % 408.82% 220.59% 191.18% 267.65% 335.29% 352.94% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【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?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers