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 - 785,464
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 132.19 126.11 139.02 147.79 177.61 131.94 157.03 -2.83%
  YoY % 4.82% -9.29% -5.93% -16.79% 34.61% -15.98% -
  Horiz. % 84.18% 80.31% 88.53% 94.12% 113.11% 84.02% 100.00%
EPS 8.71 -13.41 -4.11 2.53 23.16 7.87 2.53 22.87%
  YoY % 164.95% -226.28% -262.45% -89.08% 194.28% 211.07% -
  Horiz. % 344.27% -530.04% -162.45% 100.00% 915.41% 311.07% 100.00%
DPS 5.15 1.72 1.72 1.71 6.87 1.65 1.50 22.81%
  YoY % 199.42% 0.00% 0.58% -75.11% 316.36% 10.00% -
  Horiz. % 343.33% 114.67% 114.67% 114.00% 458.00% 110.00% 100.00%
NAPS 1.3050 1.2227 1.3091 1.3866 1.3493 1.2096 1.0641 3.46%
  YoY % 6.73% -6.60% -5.59% 2.76% 11.55% 13.67% -
  Horiz. % 122.64% 114.90% 123.02% 130.31% 126.80% 113.67% 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.
 


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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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