[UNISEM] YoY Annualized Quarter Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 912,192 998,892 1,026,444 1,167,900 1,317,008 722,728 1,242,724 -5.02% YoY % -8.68% -2.68% -12.11% -11.32% 82.23% -41.84% - Horiz. % 73.40% 80.38% 82.60% 93.98% 105.98% 58.16% 100.00%
PBT 44,272 -41,292 -64,960 21,952 183,200 -105,672 93,220 -11.67% YoY % 207.22% 36.43% -395.92% -88.02% 273.37% -213.36% - Horiz. % 47.49% -44.30% -69.68% 23.55% 196.52% -113.36% 100.00%
Tax -8,852 160 10,216 -200 -17,892 11,968 -4,728 11.01% YoY % -5,632.50% -98.43% 5,208.00% 98.88% -249.50% 353.13% - Horiz. % 187.23% -3.38% -216.07% 4.23% 378.43% -253.13% 100.00%
NP 35,420 -41,132 -54,744 21,752 165,308 -93,704 88,492 -14.15% YoY % 186.11% 24.86% -351.67% -86.84% 276.42% -205.89% - Horiz. % 40.03% -46.48% -61.86% 24.58% 186.81% -105.89% 100.00%
NP to SH 37,064 -38,976 -54,116 20,344 166,504 -92,360 88,948 -13.57% YoY % 195.09% 27.98% -366.00% -87.78% 280.28% -203.84% - Horiz. % 41.67% -43.82% -60.84% 22.87% 187.19% -103.84% 100.00%
Tax Rate 19.99 % - % - % 0.91 % 9.77 % - % 5.07 % 25.68% YoY % 0.00% 0.00% 0.00% -90.69% 0.00% 0.00% - Horiz. % 394.28% 0.00% 0.00% 17.95% 192.70% 0.00% 100.00%
Total Cost 876,772 1,040,024 1,081,188 1,146,148 1,151,700 816,432 1,154,232 -4.48% YoY % -15.70% -3.81% -5.67% -0.48% 41.07% -29.27% - Horiz. % 75.96% 90.11% 93.67% 99.30% 99.78% 70.73% 100.00%
Net Worth 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 2.54% YoY % -6.10% -2.95% -1.34% 11.17% 14.95% 1.20% - Horiz. % 116.26% 123.81% 127.57% 129.31% 116.32% 101.20% 100.00%
Dividend 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 2.54% YoY % -6.10% -2.95% -1.34% 11.17% 14.95% 1.20% - Horiz. % 116.26% 123.81% 127.57% 129.31% 116.32% 101.20% 100.00%
NOSH 676,350 671,999 673,084 678,133 518,381 471,224 471,122 6.21% YoY % 0.65% -0.16% -0.74% 30.82% 10.01% 0.02% - Horiz. % 143.56% 142.64% 142.87% 143.94% 110.03% 100.02% 100.00%
Ratio Analysis 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.88 % -4.12 % -5.33 % 1.86 % 12.55 % -12.97 % 7.12 % -9.62% YoY % 194.17% 22.70% -386.56% -85.18% 196.76% -282.16% - Horiz. % 54.49% -57.87% -74.86% 26.12% 176.26% -182.16% 100.00%
ROE 3.86 % -3.81 % -5.14 % 1.91 % 17.34 % -11.05 % 10.77 % -15.71% YoY % 201.31% 25.88% -369.11% -88.99% 256.92% -202.60% - Horiz. % 35.84% -35.38% -47.73% 17.73% 161.00% -102.60% 100.00%
Per Share 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 134.87 148.64 152.50 172.22 254.06 153.37 263.78 -10.57% YoY % -9.26% -2.53% -11.45% -32.21% 65.65% -41.86% - Horiz. % 51.13% 56.35% 57.81% 65.29% 96.32% 58.14% 100.00%
EPS 5.48 -5.80 -8.04 3.00 32.12 -19.60 18.88 -18.62% YoY % 194.48% 27.86% -368.00% -90.66% 263.88% -203.81% - Horiz. % 29.03% -30.72% -42.58% 15.89% 170.13% -103.81% 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 1.4192 1.5211 1.5648 1.5743 1.8526 1.7730 1.7524 -3.45% YoY % -6.70% -2.79% -0.60% -15.02% 4.49% 1.18% - Horiz. % 80.99% 86.80% 89.29% 89.84% 105.72% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 124.31 136.12 139.87 159.15 179.47 98.49 169.35 -5.02% YoY % -8.68% -2.68% -12.11% -11.32% 82.22% -41.84% - Horiz. % 73.40% 80.38% 82.59% 93.98% 105.98% 58.16% 100.00%
EPS 5.05 -5.31 -7.37 2.77 22.69 -12.59 12.12 -13.57% YoY % 195.10% 27.95% -366.06% -87.79% 280.22% -203.88% - Horiz. % 41.67% -43.81% -60.81% 22.85% 187.21% -103.88% 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 1.3080 1.3929 1.4353 1.4548 1.3087 1.1385 1.1250 2.54% YoY % -6.10% -2.95% -1.34% 11.16% 14.95% 1.20% - Horiz. % 116.27% 123.81% 127.58% 129.32% 116.33% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.0300 0.8900 1.4700 1.9100 2.6800 0.5600 1.2500 -
P/RPS 0.76 0.60 0.96 1.11 1.05 0.37 0.47 8.34% YoY % 26.67% -37.50% -13.51% 5.71% 183.78% -21.28% - Horiz. % 161.70% 127.66% 204.26% 236.17% 223.40% 78.72% 100.00%
P/EPS 18.80 -15.34 -18.28 63.67 8.34 -2.86 6.62 18.99% YoY % 222.56% 16.08% -128.71% 663.43% 391.61% -143.20% - Horiz. % 283.99% -231.72% -276.13% 961.78% 125.98% -43.20% 100.00%
EY 5.32 -6.52 -5.47 1.57 11.99 -35.00 15.10 -15.95% YoY % 181.60% -19.20% -448.41% -86.91% 134.26% -331.79% - Horiz. % 35.23% -43.18% -36.23% 10.40% 79.40% -231.79% 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 0.73 0.59 0.94 1.21 1.45 0.32 0.71 0.46% YoY % 23.73% -37.23% -22.31% -16.55% 353.13% -54.93% - Horiz. % 102.82% 83.10% 132.39% 170.42% 204.23% 45.07% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 08/05/08 -
Price 1.2700 0.8800 1.4600 1.9700 3.2500 1.1000 1.4500 -
P/RPS 0.94 0.59 0.96 1.14 1.28 0.72 0.55 9.34% YoY % 59.32% -38.54% -15.79% -10.94% 77.78% 30.91% - Horiz. % 170.91% 107.27% 174.55% 207.27% 232.73% 130.91% 100.00%
P/EPS 23.18 -15.17 -18.16 65.67 10.12 -5.61 7.68 20.20% YoY % 252.80% 16.46% -127.65% 548.91% 280.39% -173.05% - Horiz. % 301.82% -197.53% -236.46% 855.08% 131.77% -73.05% 100.00%
EY 4.31 -6.59 -5.51 1.52 9.88 -17.82 13.02 -16.82% YoY % 165.40% -19.60% -462.50% -84.62% 155.44% -236.87% - Horiz. % 33.10% -50.61% -42.32% 11.67% 75.88% -136.87% 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 0.89 0.58 0.93 1.25 1.75 0.62 0.83 1.17% YoY % 53.45% -37.63% -25.60% -28.57% 182.26% -25.30% - Horiz. % 107.23% 69.88% 112.05% 150.60% 210.84% 74.70% 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.
Comment
Announcement of Q1 2011 result.pdf 
