[UNISEM] YoY Cumulative Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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.
Comment
Announcement of Q4 2011 results.pdf 
