Highlights

[UNISEM] YoY 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 -     43.96%    YoY -     -163.04%
Quarter Report


View:


Show?  YoY % Horiz. %

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 298,790 251,581 246,931 282,945 307,517 359,504 255,278 2.66%
  YoY % 18.76% 1.88% -12.73% -7.99% -14.46% 40.83% -
  Horiz. % 117.04% 98.55% 96.73% 110.84% 120.46% 140.83% 100.00%
PBT 34,927 14,443 -1,281 -8,242 11,818 53,084 22,751 7.40%
  YoY % 141.83% 1,227.48% 84.46% -169.74% -77.74% 133.33% -
  Horiz. % 153.52% 63.48% -5.63% -36.23% 51.94% 233.33% 100.00%
Tax -3,308 -3,951 -3,488 480 83 -5,068 995 -
  YoY % 16.27% -13.27% -826.67% 478.31% 101.64% -609.35% -
  Horiz. % -332.46% -397.09% -350.55% 48.24% 8.34% -509.35% 100.00%
NP 31,619 10,492 -4,769 -7,762 11,901 48,016 23,746 4.89%
  YoY % 201.36% 320.00% 38.56% -165.22% -75.21% 102.21% -
  Horiz. % 133.16% 44.18% -20.08% -32.69% 50.12% 202.21% 100.00%
NP to SH 31,383 10,841 -4,195 -7,582 12,027 48,050 23,985 4.58%
  YoY % 189.48% 358.43% 44.67% -163.04% -74.97% 100.33% -
  Horiz. % 130.84% 45.20% -17.49% -31.61% 50.14% 200.33% 100.00%
Tax Rate 9.47 % 27.36 % - % - % -0.70 % 9.55 % -4.37 % -
  YoY % -65.39% 0.00% 0.00% 0.00% -107.33% 318.54% -
  Horiz. % -216.70% -626.09% 0.00% 0.00% 16.02% -218.54% 100.00%
Total Cost 267,171 241,089 251,700 290,707 295,616 311,488 231,532 2.41%
  YoY % 10.82% -4.22% -13.42% -1.66% -5.10% 34.53% -
  Horiz. % 115.39% 104.13% 108.71% 125.56% 127.68% 134.53% 100.00%
Net Worth 1,126,437 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 4.78%
  YoY % 19.43% -8.23% -2.72% -1.87% 7.07% 18.17% -
  Horiz. % 132.38% 110.84% 120.78% 124.16% 126.53% 118.17% 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 205 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.65 % - % - % - % - % - % - % -
  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 1,126,437 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 4.78%
  YoY % 19.43% -8.23% -2.72% -1.87% 7.07% 18.17% -
  Horiz. % 132.38% 110.84% 120.78% 124.16% 126.53% 118.17% 100.00%
NOSH 683,725 673,354 676,612 676,964 675,674 518,338 471,218 6.40%
  YoY % 1.54% -0.48% -0.05% 0.19% 30.35% 10.00% -
  Horiz. % 145.10% 142.90% 143.59% 143.66% 143.39% 110.00% 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 10.58 % 4.17 % -1.93 % -2.74 % 3.87 % 13.36 % 9.30 % 2.17%
  YoY % 153.72% 316.06% 29.56% -170.80% -71.03% 43.66% -
  Horiz. % 113.76% 44.84% -20.75% -29.46% 41.61% 143.66% 100.00%
ROE 2.79 % 1.15 % -0.41 % -0.72 % 1.12 % 4.78 % 2.82 % -0.18%
  YoY % 142.61% 380.49% 43.06% -164.29% -76.57% 69.50% -
  Horiz. % 98.94% 40.78% -14.54% -25.53% 39.72% 169.50% 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 43.70 37.36 36.50 41.80 45.51 69.36 54.17 -3.51%
  YoY % 16.97% 2.36% -12.68% -8.15% -34.39% 28.04% -
  Horiz. % 80.67% 68.97% 67.38% 77.16% 84.01% 128.04% 100.00%
EPS 4.59 1.61 -0.62 -1.12 1.78 9.27 5.09 -1.71%
  YoY % 185.09% 359.68% 44.64% -162.92% -80.80% 82.12% -
  Horiz. % 90.18% 31.63% -12.18% -22.00% 34.97% 182.12% 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 40.72 34.28 33.65 38.56 41.91 48.99 34.79 2.66%
  YoY % 18.79% 1.87% -12.73% -7.99% -14.45% 40.82% -
  Horiz. % 117.05% 98.53% 96.72% 110.84% 120.47% 140.82% 100.00%
EPS 4.28 1.48 -0.57 -1.03 1.64 6.55 3.27 4.59%
  YoY % 189.19% 359.65% 44.66% -162.80% -74.96% 100.31% -
  Horiz. % 130.89% 45.26% -17.43% -31.50% 50.15% 200.31% 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 1.5350 1.2853 1.4006 1.4398 1.4672 1.3703 1.1596 4.78%
  YoY % 19.43% -8.23% -2.72% -1.87% 7.07% 18.17% -
  Horiz. % 132.37% 110.84% 120.78% 124.16% 126.53% 118.17% 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 5.33 3.91 2.60 3.25 3.49 4.18 2.38 14.38%
  YoY % 36.32% 50.38% -20.00% -6.88% -16.51% 75.63% -
  Horiz. % 223.95% 164.29% 109.24% 136.55% 146.64% 175.63% 100.00%
P/EPS 50.76 90.68 -153.23 -121.43 89.33 31.28 25.34 12.27%
  YoY % -44.02% 159.18% -26.19% -235.93% 185.58% 23.44% -
  Horiz. % 200.32% 357.85% -604.70% -479.20% 352.53% 123.44% 100.00%
EY 1.97 1.10 -0.65 -0.82 1.12 3.20 3.95 -10.94%
  YoY % 79.09% 269.23% 20.73% -173.21% -65.00% -18.99% -
  Horiz. % 49.87% 27.85% -16.46% -20.76% 28.35% 81.01% 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 5.40 4.52 2.77 2.99 3.08 3.30 3.06 9.92%
  YoY % 19.47% 63.18% -7.36% -2.92% -6.67% 7.84% -
  Horiz. % 176.47% 147.71% 90.52% 97.71% 100.65% 107.84% 100.00%
P/EPS 51.42 104.97 -162.90 -111.61 78.65 24.70 32.61 7.88%
  YoY % -51.01% 164.44% -45.95% -241.91% 218.42% -24.26% -
  Horiz. % 157.68% 321.90% -499.54% -342.26% 241.18% 75.74% 100.00%
EY 1.94 0.95 -0.61 -0.90 1.27 4.05 3.07 -7.36%
  YoY % 104.21% 255.74% 32.22% -170.87% -68.64% 31.92% -
  Horiz. % 63.19% 30.94% -19.87% -29.32% 41.37% 131.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS