Highlights

[UNISEM] YoY Quarter Result on 2009-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     7.68%    YoY -     5.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 282,952 288,191 370,692 283,519 331,199 304,524 178,233 8.00%
  YoY % -1.82% -22.26% 30.75% -14.40% 8.76% 70.86% -
  Horiz. % 158.75% 161.69% 207.98% 159.07% 185.82% 170.86% 100.00%
PBT 9,086 2,209 55,632 25,516 25,165 32,930 22,233 -13.84%
  YoY % 311.32% -96.03% 118.03% 1.39% -23.58% 48.11% -
  Horiz. % 40.87% 9.94% 250.22% 114.77% 113.19% 148.11% 100.00%
Tax -756 2,681 -3,692 42 -820 -2,016 -4,440 -25.53%
  YoY % -128.20% 172.62% -8,890.48% 105.12% 59.33% 54.59% -
  Horiz. % 17.03% -60.38% 83.15% -0.95% 18.47% 45.41% 100.00%
NP 8,330 4,890 51,940 25,558 24,345 30,914 17,793 -11.87%
  YoY % 70.35% -90.59% 103.22% 4.98% -21.25% 73.74% -
  Horiz. % 46.82% 27.48% 291.91% 143.64% 136.82% 173.74% 100.00%
NP to SH 8,306 5,269 51,535 25,828 24,583 31,110 17,996 -12.08%
  YoY % 57.64% -89.78% 99.53% 5.06% -20.98% 72.87% -
  Horiz. % 46.15% 29.28% 286.37% 143.52% 136.60% 172.87% 100.00%
Tax Rate 8.32 % -121.37 % 6.64 % -0.16 % 3.26 % 6.12 % 19.97 % -13.57%
  YoY % 106.86% -1,927.86% 4,250.00% -104.91% -46.73% -69.35% -
  Horiz. % 41.66% -607.76% 33.25% -0.80% 16.32% 30.65% 100.00%
Total Cost 274,622 283,301 318,752 257,961 306,854 273,610 160,440 9.36%
  YoY % -3.06% -11.12% 23.57% -15.93% 12.15% 70.54% -
  Horiz. % 171.17% 176.58% 198.67% 160.78% 191.26% 170.54% 100.00%
Net Worth 1,045,002 1,090,547 1,041,290 856,377 892,537 786,658 661,654 7.91%
  YoY % -4.18% 4.73% 21.59% -4.05% 13.46% 18.89% -
  Horiz. % 157.94% 164.82% 157.38% 129.43% 134.89% 118.89% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 202 - - 23,568 22,327 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.56% -
  Horiz. % 0.00% 0.00% 0.91% 0.00% 0.00% 105.56% 100.00%
Div Payout % - % - % 0.39 % - % - % 75.76 % 124.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -38.94% -
  Horiz. % 0.00% 0.00% 0.31% 0.00% 0.00% 61.06% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,045,002 1,090,547 1,041,290 856,377 892,537 786,658 661,654 7.91%
  YoY % -4.18% 4.73% 21.59% -4.05% 13.46% 18.89% -
  Horiz. % 157.94% 164.82% 157.38% 129.43% 134.89% 118.89% 100.00%
NOSH 675,284 675,512 674,541 471,313 471,842 471,363 446,550 7.13%
  YoY % -0.03% 0.14% 43.12% -0.11% 0.10% 5.56% -
  Horiz. % 151.22% 151.27% 151.06% 105.55% 105.66% 105.56% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.94 % 1.70 % 14.01 % 9.01 % 7.35 % 10.15 % 9.98 % -18.41%
  YoY % 72.94% -87.87% 55.49% 22.59% -27.59% 1.70% -
  Horiz. % 29.46% 17.03% 140.38% 90.28% 73.65% 101.70% 100.00%
ROE 0.79 % 0.48 % 4.95 % 3.02 % 2.75 % 3.95 % 2.72 % -18.61%
  YoY % 64.58% -90.30% 63.91% 9.82% -30.38% 45.22% -
  Horiz. % 29.04% 17.65% 181.99% 111.03% 101.10% 145.22% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.90 42.66 54.95 60.16 70.19 64.60 39.91 0.81%
  YoY % -1.78% -22.37% -8.66% -14.29% 8.65% 61.86% -
  Horiz. % 104.99% 106.89% 137.68% 150.74% 175.87% 161.86% 100.00%
EPS 1.23 0.78 7.64 5.48 5.21 6.60 4.03 -17.93%
  YoY % 57.69% -89.79% 39.42% 5.18% -21.06% 63.77% -
  Horiz. % 30.52% 19.35% 189.58% 135.98% 129.28% 163.77% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.60% 0.00% 0.00% 100.00% 100.00%
NAPS 1.5475 1.6144 1.5437 1.8170 1.8916 1.6689 1.4817 0.73%
  YoY % -4.14% 4.58% -15.04% -3.94% 13.34% 12.63% -
  Horiz. % 104.44% 108.96% 104.18% 122.63% 127.66% 112.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.56 39.27 50.51 38.64 45.13 41.50 24.29 8.00%
  YoY % -1.81% -22.25% 30.72% -14.38% 8.75% 70.85% -
  Horiz. % 158.75% 161.67% 207.95% 159.08% 185.80% 170.85% 100.00%
EPS 1.13 0.72 7.02 3.52 3.35 4.24 2.45 -12.09%
  YoY % 56.94% -89.74% 99.43% 5.07% -20.99% 73.06% -
  Horiz. % 46.12% 29.39% 286.53% 143.67% 136.73% 173.06% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 3.21 3.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.59% -
  Horiz. % 0.00% 0.00% 0.99% 0.00% 0.00% 105.59% 100.00%
NAPS 1.4240 1.4861 1.4190 1.1670 1.2163 1.0720 0.9016 7.91%
  YoY % -4.18% 4.73% 21.59% -4.05% 13.46% 18.90% -
  Horiz. % 157.94% 164.83% 157.39% 129.44% 134.90% 118.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.0000 1.0200 1.9800 1.5700 1.3700 1.6000 1.4600 -
P/RPS 2.39 2.39 3.60 2.61 1.95 2.48 3.66 -6.85%
  YoY % 0.00% -33.61% 37.93% 33.85% -21.37% -32.24% -
  Horiz. % 65.30% 65.30% 98.36% 71.31% 53.28% 67.76% 100.00%
P/EPS 81.30 130.77 25.92 28.65 26.30 24.24 36.23 14.41%
  YoY % -37.83% 404.51% -9.53% 8.94% 8.50% -33.09% -
  Horiz. % 224.40% 360.94% 71.54% 79.08% 72.59% 66.91% 100.00%
EY 1.23 0.76 3.86 3.49 3.80 4.13 2.76 -12.59%
  YoY % 61.84% -80.31% 10.60% -8.16% -7.99% 49.64% -
  Horiz. % 44.57% 27.54% 139.86% 126.45% 137.68% 149.64% 100.00%
DY 0.00 0.00 0.02 0.00 0.00 3.13 3.42 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.48% -
  Horiz. % 0.00% 0.00% 0.58% 0.00% 0.00% 91.52% 100.00%
P/NAPS 0.65 0.63 1.28 0.86 0.72 0.96 0.99 -6.77%
  YoY % 3.17% -50.78% 48.84% 19.44% -25.00% -3.03% -
  Horiz. % 65.66% 63.64% 129.29% 86.87% 72.73% 96.97% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 01/11/11 02/11/10 02/11/09 19/11/08 01/11/07 06/11/06 -
Price 0.9500 1.2600 1.8300 1.5300 0.8000 1.8400 1.6000 -
P/RPS 2.27 2.95 3.33 2.54 1.14 2.85 4.01 -9.04%
  YoY % -23.05% -11.41% 31.10% 122.81% -60.00% -28.93% -
  Horiz. % 56.61% 73.57% 83.04% 63.34% 28.43% 71.07% 100.00%
P/EPS 77.24 161.54 23.95 27.92 15.36 27.88 39.70 11.72%
  YoY % -52.19% 574.49% -14.22% 81.77% -44.91% -29.77% -
  Horiz. % 194.56% 406.90% 60.33% 70.33% 38.69% 70.23% 100.00%
EY 1.29 0.62 4.17 3.58 6.51 3.59 2.52 -10.55%
  YoY % 108.06% -85.13% 16.48% -45.01% 81.34% 42.46% -
  Horiz. % 51.19% 24.60% 165.48% 142.06% 258.33% 142.46% 100.00%
DY 0.00 0.00 0.02 0.00 0.00 2.72 3.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.10% -
  Horiz. % 0.00% 0.00% 0.64% 0.00% 0.00% 86.90% 100.00%
P/NAPS 0.61 0.78 1.19 0.84 0.42 1.10 1.08 -9.07%
  YoY % -21.79% -34.45% 41.67% 100.00% -61.82% 1.85% -
  Horiz. % 56.48% 72.22% 110.19% 77.78% 38.89% 101.85% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers