Highlights

[UNISEM] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 05-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     169.33%    YoY -     280.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 998,892 1,026,444 1,167,900 1,317,008 722,728 1,242,724 587,888 9.23%
  YoY % -2.68% -12.11% -11.32% 82.23% -41.84% 111.39% -
  Horiz. % 169.91% 174.60% 198.66% 224.02% 122.94% 211.39% 100.00%
PBT -41,292 -64,960 21,952 183,200 -105,672 93,220 29,640 -
  YoY % 36.43% -395.92% -88.02% 273.37% -213.36% 214.51% -
  Horiz. % -139.31% -219.16% 74.06% 618.08% -356.52% 314.51% 100.00%
Tax 160 10,216 -200 -17,892 11,968 -4,728 -19,636 -
  YoY % -98.43% 5,208.00% 98.88% -249.50% 353.13% 75.92% -
  Horiz. % -0.81% -52.03% 1.02% 91.12% -60.95% 24.08% 100.00%
NP -41,132 -54,744 21,752 165,308 -93,704 88,492 10,004 -
  YoY % 24.86% -351.67% -86.84% 276.42% -205.89% 784.57% -
  Horiz. % -411.16% -547.22% 217.43% 1,652.42% -936.67% 884.57% 100.00%
NP to SH -38,976 -54,116 20,344 166,504 -92,360 88,948 11,288 -
  YoY % 27.98% -366.00% -87.78% 280.28% -203.84% 687.99% -
  Horiz. % -345.29% -479.41% 180.23% 1,475.05% -818.21% 787.99% 100.00%
Tax Rate - % - % 0.91 % 9.77 % - % 5.07 % 66.25 % -
  YoY % 0.00% 0.00% -90.69% 0.00% 0.00% -92.35% -
  Horiz. % 0.00% 0.00% 1.37% 14.75% 0.00% 7.65% 100.00%
Total Cost 1,040,024 1,081,188 1,146,148 1,151,700 816,432 1,154,232 577,884 10.28%
  YoY % -3.81% -5.67% -0.48% 41.07% -29.27% 99.73% -
  Horiz. % 179.97% 187.09% 198.34% 199.30% 141.28% 199.73% 100.00%
Net Worth 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 669,660 7.30%
  YoY % -2.95% -1.34% 11.17% 14.95% 1.20% 23.29% -
  Horiz. % 152.64% 157.28% 159.42% 143.41% 124.76% 123.29% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 669,660 7.30%
  YoY % -2.95% -1.34% 11.17% 14.95% 1.20% 23.29% -
  Horiz. % 152.64% 157.28% 159.42% 143.41% 124.76% 123.29% 100.00%
NOSH 671,999 673,084 678,133 518,381 471,224 471,122 470,333 6.12%
  YoY % -0.16% -0.74% 30.82% 10.01% 0.02% 0.17% -
  Horiz. % 142.88% 143.11% 144.18% 110.22% 100.19% 100.17% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -4.12 % -5.33 % 1.86 % 12.55 % -12.97 % 7.12 % 1.70 % -
  YoY % 22.70% -386.56% -85.18% 196.76% -282.16% 318.82% -
  Horiz. % -242.35% -313.53% 109.41% 738.24% -762.94% 418.82% 100.00%
ROE -3.81 % -5.14 % 1.91 % 17.34 % -11.05 % 10.77 % 1.69 % -
  YoY % 25.88% -369.11% -88.99% 256.92% -202.60% 537.28% -
  Horiz. % -225.44% -304.14% 113.02% 1,026.04% -653.85% 637.28% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 148.64 152.50 172.22 254.06 153.37 263.78 124.99 2.93%
  YoY % -2.53% -11.45% -32.21% 65.65% -41.86% 111.04% -
  Horiz. % 118.92% 122.01% 137.79% 203.26% 122.71% 211.04% 100.00%
EPS -5.80 -8.04 3.00 32.12 -19.60 18.88 2.40 -
  YoY % 27.86% -368.00% -90.66% 263.88% -203.81% 686.67% -
  Horiz. % -241.67% -335.00% 125.00% 1,338.33% -816.67% 786.67% 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 1.5211 1.5648 1.5743 1.8526 1.7730 1.7524 1.4238 1.11%
  YoY % -2.79% -0.60% -15.02% 4.49% 1.18% 23.08% -
  Horiz. % 106.83% 109.90% 110.57% 130.12% 124.53% 123.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 136.12 139.87 159.15 179.47 98.49 169.35 80.11 9.23%
  YoY % -2.68% -12.11% -11.32% 82.22% -41.84% 111.40% -
  Horiz. % 169.92% 174.60% 198.66% 224.03% 122.94% 211.40% 100.00%
EPS -5.31 -7.37 2.77 22.69 -12.59 12.12 1.54 -
  YoY % 27.95% -366.06% -87.79% 280.22% -203.88% 687.01% -
  Horiz. % -344.81% -478.57% 179.87% 1,473.38% -817.53% 787.01% 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 1.3929 1.4353 1.4548 1.3087 1.1385 1.1250 0.9126 7.29%
  YoY % -2.95% -1.34% 11.16% 14.95% 1.20% 23.27% -
  Horiz. % 152.63% 157.28% 159.41% 143.40% 124.75% 123.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.8900 1.4700 1.9100 2.6800 0.5600 1.2500 2.0000 -
P/RPS 0.60 0.96 1.11 1.05 0.37 0.47 1.60 -15.07%
  YoY % -37.50% -13.51% 5.71% 183.78% -21.28% -70.62% -
  Horiz. % 37.50% 60.00% 69.38% 65.62% 23.12% 29.37% 100.00%
P/EPS -15.34 -18.28 63.67 8.34 -2.86 6.62 83.33 -
  YoY % 16.08% -128.71% 663.43% 391.61% -143.20% -92.06% -
  Horiz. % -18.41% -21.94% 76.41% 10.01% -3.43% 7.94% 100.00%
EY -6.52 -5.47 1.57 11.99 -35.00 15.10 1.20 -
  YoY % -19.20% -448.41% -86.91% 134.26% -331.79% 1,158.33% -
  Horiz. % -543.33% -455.83% 130.83% 999.17% -2,916.67% 1,258.33% 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 0.59 0.94 1.21 1.45 0.32 0.71 1.40 -13.40%
  YoY % -37.23% -22.31% -16.55% 353.13% -54.93% -49.29% -
  Horiz. % 42.14% 67.14% 86.43% 103.57% 22.86% 50.71% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 08/05/08 15/05/07 -
Price 0.8800 1.4600 1.9700 3.2500 1.1000 1.4500 1.8600 -
P/RPS 0.59 0.96 1.14 1.28 0.72 0.55 1.49 -14.30%
  YoY % -38.54% -15.79% -10.94% 77.78% 30.91% -63.09% -
  Horiz. % 39.60% 64.43% 76.51% 85.91% 48.32% 36.91% 100.00%
P/EPS -15.17 -18.16 65.67 10.12 -5.61 7.68 77.50 -
  YoY % 16.46% -127.65% 548.91% 280.39% -173.05% -90.09% -
  Horiz. % -19.57% -23.43% 84.74% 13.06% -7.24% 9.91% 100.00%
EY -6.59 -5.51 1.52 9.88 -17.82 13.02 1.29 -
  YoY % -19.60% -462.50% -84.62% 155.44% -236.87% 909.30% -
  Horiz. % -510.85% -427.13% 117.83% 765.89% -1,381.40% 1,009.30% 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 0.58 0.93 1.25 1.75 0.62 0.83 1.31 -12.69%
  YoY % -37.63% -25.60% -28.57% 182.26% -25.30% -36.64% -
  Horiz. % 44.27% 70.99% 95.42% 133.59% 47.33% 63.36% 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