Highlights

[UNISEM] YoY Quarter Result on 2010-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     7.25%    YoY -     99.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 246,780 282,952 288,191 370,692 283,519 331,199 304,524 -3.44%
  YoY % -12.78% -1.82% -22.26% 30.75% -14.40% 8.76% -
  Horiz. % 81.04% 92.92% 94.64% 121.73% 93.10% 108.76% 100.00%
PBT -535 9,086 2,209 55,632 25,516 25,165 32,930 -
  YoY % -105.89% 311.32% -96.03% 118.03% 1.39% -23.58% -
  Horiz. % -1.62% 27.59% 6.71% 168.94% 77.49% 76.42% 100.00%
Tax -578 -756 2,681 -3,692 42 -820 -2,016 -18.78%
  YoY % 23.54% -128.20% 172.62% -8,890.48% 105.12% 59.33% -
  Horiz. % 28.67% 37.50% -132.99% 183.13% -2.08% 40.67% 100.00%
NP -1,113 8,330 4,890 51,940 25,558 24,345 30,914 -
  YoY % -113.36% 70.35% -90.59% 103.22% 4.98% -21.25% -
  Horiz. % -3.60% 26.95% 15.82% 168.01% 82.67% 78.75% 100.00%
NP to SH -648 8,306 5,269 51,535 25,828 24,583 31,110 -
  YoY % -107.80% 57.64% -89.78% 99.53% 5.06% -20.98% -
  Horiz. % -2.08% 26.70% 16.94% 165.65% 83.02% 79.02% 100.00%
Tax Rate - % 8.32 % -121.37 % 6.64 % -0.16 % 3.26 % 6.12 % -
  YoY % 0.00% 106.86% -1,927.86% 4,250.00% -104.91% -46.73% -
  Horiz. % 0.00% 135.95% -1,983.17% 108.50% -2.61% 53.27% 100.00%
Total Cost 247,893 274,622 283,301 318,752 257,961 306,854 273,610 -1.63%
  YoY % -9.73% -3.06% -11.12% 23.57% -15.93% 12.15% -
  Horiz. % 90.60% 100.37% 103.54% 116.50% 94.28% 112.15% 100.00%
Net Worth 1,000,447 1,045,002 1,090,547 1,041,290 856,377 892,537 786,658 4.08%
  YoY % -4.26% -4.18% 4.73% 21.59% -4.05% 13.46% -
  Horiz. % 127.18% 132.84% 138.63% 132.37% 108.86% 113.46% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 202 - - 23,568 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.86% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 0.39 % - % - % 75.76 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.51% 0.00% 0.00% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,000,447 1,045,002 1,090,547 1,041,290 856,377 892,537 786,658 4.08%
  YoY % -4.26% -4.18% 4.73% 21.59% -4.05% 13.46% -
  Horiz. % 127.18% 132.84% 138.63% 132.37% 108.86% 113.46% 100.00%
NOSH 647,999 675,284 675,512 674,541 471,313 471,842 471,363 5.44%
  YoY % -4.04% -0.03% 0.14% 43.12% -0.11% 0.10% -
  Horiz. % 137.47% 143.26% 143.31% 143.10% 99.99% 100.10% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.45 % 2.94 % 1.70 % 14.01 % 9.01 % 7.35 % 10.15 % -
  YoY % -115.31% 72.94% -87.87% 55.49% 22.59% -27.59% -
  Horiz. % -4.43% 28.97% 16.75% 138.03% 88.77% 72.41% 100.00%
ROE -0.06 % 0.79 % 0.48 % 4.95 % 3.02 % 2.75 % 3.95 % -
  YoY % -107.59% 64.58% -90.30% 63.91% 9.82% -30.38% -
  Horiz. % -1.52% 20.00% 12.15% 125.32% 76.46% 69.62% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 38.08 41.90 42.66 54.95 60.16 70.19 64.60 -8.42%
  YoY % -9.12% -1.78% -22.37% -8.66% -14.29% 8.65% -
  Horiz. % 58.95% 64.86% 66.04% 85.06% 93.13% 108.65% 100.00%
EPS -0.10 1.23 0.78 7.64 5.48 5.21 6.60 -
  YoY % -108.13% 57.69% -89.79% 39.42% 5.18% -21.06% -
  Horiz. % -1.52% 18.64% 11.82% 115.76% 83.03% 78.94% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.60% 0.00% 0.00% 100.00%
NAPS 1.5439 1.5475 1.6144 1.5437 1.8170 1.8916 1.6689 -1.29%
  YoY % -0.23% -4.14% 4.58% -15.04% -3.94% 13.34% -
  Horiz. % 92.51% 92.73% 96.73% 92.50% 108.87% 113.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.63 38.56 39.27 50.51 38.64 45.13 41.50 -3.44%
  YoY % -12.79% -1.81% -22.25% 30.72% -14.38% 8.75% -
  Horiz. % 81.04% 92.92% 94.63% 121.71% 93.11% 108.75% 100.00%
EPS -0.09 1.13 0.72 7.02 3.52 3.35 4.24 -
  YoY % -107.96% 56.94% -89.74% 99.43% 5.07% -20.99% -
  Horiz. % -2.12% 26.65% 16.98% 165.57% 83.02% 79.01% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 3.21 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.93% 0.00% 0.00% 100.00%
NAPS 1.3633 1.4240 1.4861 1.4190 1.1670 1.2163 1.0720 4.08%
  YoY % -4.26% -4.18% 4.73% 21.59% -4.05% 13.46% -
  Horiz. % 127.17% 132.84% 138.63% 132.37% 108.86% 113.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.8550 1.0000 1.0200 1.9800 1.5700 1.3700 1.6000 -
P/RPS 2.25 2.39 2.39 3.60 2.61 1.95 2.48 -1.61%
  YoY % -5.86% 0.00% -33.61% 37.93% 33.85% -21.37% -
  Horiz. % 90.73% 96.37% 96.37% 145.16% 105.24% 78.63% 100.00%
P/EPS -855.00 81.30 130.77 25.92 28.65 26.30 24.24 -
  YoY % -1,151.66% -37.83% 404.51% -9.53% 8.94% 8.50% -
  Horiz. % -3,527.23% 335.40% 539.48% 106.93% 118.19% 108.50% 100.00%
EY -0.12 1.23 0.76 3.86 3.49 3.80 4.13 -
  YoY % -109.76% 61.84% -80.31% 10.60% -8.16% -7.99% -
  Horiz. % -2.91% 29.78% 18.40% 93.46% 84.50% 92.01% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 3.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.64% 0.00% 0.00% 100.00%
P/NAPS 0.55 0.65 0.63 1.28 0.86 0.72 0.96 -8.86%
  YoY % -15.38% 3.17% -50.78% 48.84% 19.44% -25.00% -
  Horiz. % 57.29% 67.71% 65.62% 133.33% 89.58% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 07/11/13 08/11/12 01/11/11 02/11/10 02/11/09 19/11/08 01/11/07 -
Price 0.8750 0.9500 1.2600 1.8300 1.5300 0.8000 1.8400 -
P/RPS 2.30 2.27 2.95 3.33 2.54 1.14 2.85 -3.51%
  YoY % 1.32% -23.05% -11.41% 31.10% 122.81% -60.00% -
  Horiz. % 80.70% 79.65% 103.51% 116.84% 89.12% 40.00% 100.00%
P/EPS -875.00 77.24 161.54 23.95 27.92 15.36 27.88 -
  YoY % -1,232.83% -52.19% 574.49% -14.22% 81.77% -44.91% -
  Horiz. % -3,138.45% 277.04% 579.41% 85.90% 100.14% 55.09% 100.00%
EY -0.11 1.29 0.62 4.17 3.58 6.51 3.59 -
  YoY % -108.53% 108.06% -85.13% 16.48% -45.01% 81.34% -
  Horiz. % -3.06% 35.93% 17.27% 116.16% 99.72% 181.34% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 2.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.74% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.61 0.78 1.19 0.84 0.42 1.10 -10.37%
  YoY % -6.56% -21.79% -34.45% 41.67% 100.00% -61.82% -
  Horiz. % 51.82% 55.45% 70.91% 108.18% 76.36% 38.18% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers