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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers