Highlights

[UNISEM] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -56.04%    YoY -     -223.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 578,847 479,629 496,654 539,556 599,494 688,756 435,960 4.84%
  YoY % 20.69% -3.43% -7.95% -10.00% -12.96% 57.99% -
  Horiz. % 132.78% 110.02% 113.92% 123.76% 137.51% 157.99% 100.00%
PBT 61,902 25,511 -11,604 -24,482 17,306 98,884 -3,667 -
  YoY % 142.65% 319.85% 52.60% -241.47% -82.50% 2,796.59% -
  Horiz. % -1,688.08% -695.69% 316.44% 667.63% -471.94% -2,696.59% 100.00%
Tax -6,421 -6,164 -3,448 3,034 33 -9,541 3,987 -
  YoY % -4.17% -78.77% -213.65% 9,093.94% 100.35% -339.30% -
  Horiz. % -161.05% -154.60% -86.48% 76.10% 0.83% -239.30% 100.00%
NP 55,481 19,347 -15,052 -21,448 17,339 89,343 320 136.05%
  YoY % 186.77% 228.53% 29.82% -223.70% -80.59% 27,819.69% -
  Horiz. % 17,337.81% 6,045.94% -4,703.75% -6,702.50% 5,418.44% 27,919.69% 100.00%
NP to SH 54,918 20,107 -13,939 -21,111 17,113 89,676 895 98.54%
  YoY % 173.13% 244.25% 33.97% -223.36% -80.92% 9,919.67% -
  Horiz. % 6,136.09% 2,246.59% -1,557.43% -2,358.77% 1,912.07% 10,019.67% 100.00%
Tax Rate 10.37 % 24.16 % - % - % -0.19 % 9.65 % - % -
  YoY % -57.08% 0.00% 0.00% 0.00% -101.97% 0.00% -
  Horiz. % 107.46% 250.36% 0.00% 0.00% -1.97% 100.00% -
Total Cost 523,366 460,282 511,706 561,004 582,155 599,413 435,640 3.10%
  YoY % 13.71% -10.05% -8.79% -3.63% -2.88% 37.59% -
  Horiz. % 120.14% 105.66% 117.46% 128.78% 133.63% 137.59% 100.00%
Net Worth 1,118,385 945,096 1,022,866 1,052,649 1,073,604 1,006,196 850,626 4.66%
  YoY % 18.34% -7.60% -2.83% -1.95% 6.70% 18.29% -
  Horiz. % 131.48% 111.11% 120.25% 123.75% 126.21% 118.29% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 203 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.37 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,118,385 945,096 1,022,866 1,052,649 1,073,604 1,006,196 850,626 4.66%
  YoY % 18.34% -7.60% -2.83% -1.95% 6.70% 18.29% -
  Horiz. % 131.48% 111.11% 120.25% 123.75% 126.21% 118.29% 100.00%
NOSH 678,838 674,731 673,381 674,472 673,740 518,658 471,052 6.28%
  YoY % 0.61% 0.20% -0.16% 0.11% 29.90% 10.11% -
  Horiz. % 144.11% 143.24% 142.95% 143.18% 143.03% 110.11% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.58 % 4.03 % -3.03 % -3.98 % 2.89 % 12.97 % 0.07 % 126.92%
  YoY % 137.72% 233.00% 23.87% -237.72% -77.72% 18,428.57% -
  Horiz. % 13,685.71% 5,757.14% -4,328.57% -5,685.71% 4,128.57% 18,528.57% 100.00%
ROE 4.91 % 2.13 % -1.36 % -2.01 % 1.59 % 8.91 % 0.11 % 88.29%
  YoY % 130.52% 256.62% 32.34% -226.42% -82.15% 8,000.00% -
  Horiz. % 4,463.64% 1,936.36% -1,236.36% -1,827.27% 1,445.45% 8,100.00% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 85.27 71.08 73.76 80.00 88.98 132.80 92.55 -1.36%
  YoY % 19.96% -3.63% -7.80% -10.09% -33.00% 43.49% -
  Horiz. % 92.13% 76.80% 79.70% 86.44% 96.14% 143.49% 100.00%
EPS 8.09 2.98 -2.07 -3.13 2.54 17.29 0.19 86.81%
  YoY % 171.48% 243.96% 33.87% -223.23% -85.31% 9,000.00% -
  Horiz. % 4,257.90% 1,568.42% -1,089.47% -1,647.37% 1,336.84% 9,100.00% 100.00%
DPS 0.03 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. % 100.00% - - - - - -
NAPS 1.6475 1.4007 1.5190 1.5607 1.5935 1.9400 1.8058 -1.52%
  YoY % 17.62% -7.79% -2.67% -2.06% -17.86% 7.43% -
  Horiz. % 91.23% 77.57% 84.12% 86.43% 88.24% 107.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 78.88 65.36 67.68 73.53 81.69 93.86 59.41 4.84%
  YoY % 20.69% -3.43% -7.96% -9.99% -12.97% 57.99% -
  Horiz. % 132.77% 110.02% 113.92% 123.77% 137.50% 157.99% 100.00%
EPS 7.48 2.74 -1.90 -2.88 2.33 12.22 0.12 99.06%
  YoY % 172.99% 244.21% 34.03% -223.61% -80.93% 10,083.33% -
  Horiz. % 6,233.33% 2,283.33% -1,583.33% -2,400.00% 1,941.67% 10,183.33% 100.00%
DPS 0.03 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. % 100.00% - - - - - -
NAPS 1.5240 1.2879 1.3939 1.4345 1.4630 1.3712 1.1592 4.66%
  YoY % 18.33% -7.60% -2.83% -1.95% 6.69% 18.29% -
  Horiz. % 131.47% 111.10% 120.25% 123.75% 126.21% 118.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.3300 1.4600 0.9500 1.3600 1.5900 2.9000 1.2900 -
P/RPS 2.73 2.05 1.29 1.70 1.79 2.18 1.39 11.90%
  YoY % 33.17% 58.91% -24.12% -5.03% -17.89% 56.83% -
  Horiz. % 196.40% 147.48% 92.81% 122.30% 128.78% 156.83% 100.00%
P/EPS 28.80 48.99 -45.89 -43.45 62.60 16.77 678.95 -40.93%
  YoY % -41.21% 206.76% -5.62% -169.41% 273.29% -97.53% -
  Horiz. % 4.24% 7.22% -6.76% -6.40% 9.22% 2.47% 100.00%
EY 3.47 2.04 -2.18 -2.30 1.60 5.96 0.15 68.76%
  YoY % 70.10% 193.58% 5.22% -243.75% -73.15% 3,873.33% -
  Horiz. % 2,313.33% 1,360.00% -1,453.33% -1,533.33% 1,066.67% 3,973.33% 100.00%
DY 0.01 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. % 100.00% - - - - - -
P/NAPS 1.41 1.04 0.63 0.87 1.00 1.49 0.71 12.11%
  YoY % 35.58% 65.08% -27.59% -13.00% -32.89% 109.86% -
  Horiz. % 198.59% 146.48% 88.73% 122.54% 140.85% 209.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 -
Price 2.3600 1.6900 1.0100 1.2500 1.4000 2.2900 1.6600 -
P/RPS 2.77 2.38 1.37 1.56 1.57 1.72 1.79 7.54%
  YoY % 16.39% 73.72% -12.18% -0.64% -8.72% -3.91% -
  Horiz. % 154.75% 132.96% 76.54% 87.15% 87.71% 96.09% 100.00%
P/EPS 29.17 56.71 -48.79 -39.94 55.12 13.24 873.68 -43.24%
  YoY % -48.56% 216.23% -22.16% -172.46% 316.31% -98.48% -
  Horiz. % 3.34% 6.49% -5.58% -4.57% 6.31% 1.52% 100.00%
EY 3.43 1.76 -2.05 -2.50 1.81 7.55 0.11 77.37%
  YoY % 94.89% 185.85% 18.00% -238.12% -76.03% 6,763.64% -
  Horiz. % 3,118.18% 1,600.00% -1,863.64% -2,272.73% 1,645.45% 6,863.64% 100.00%
DY 0.01 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. % 100.00% - - - - - -
P/NAPS 1.43 1.21 0.66 0.80 0.88 1.18 0.92 7.62%
  YoY % 18.18% 83.33% -17.50% -9.09% -25.42% 28.26% -
  Horiz. % 155.43% 131.52% 71.74% 86.96% 95.65% 128.26% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

170  450  550  1281 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.090.00 
 VC 0.05-0.005 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.66-0.12 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 
 KSTAR 0.42+0.05 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS