Highlights

[UNISEM] YoY Quarter Result on 2009-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     35.90%    YoY -     167.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 269,440 273,180 335,630 316,831 267,366 359,891 171,698 7.79%
  YoY % -1.37% -18.61% 5.93% 18.50% -25.71% 109.61% -
  Horiz. % 156.93% 159.10% 195.48% 184.53% 155.72% 209.61% 100.00%
PBT -20,036 -5,134 38,773 36,532 -53,381 54,940 20,914 -
  YoY % -290.26% -113.24% 6.13% 168.44% -197.16% 162.69% -
  Horiz. % -95.80% -24.55% 185.39% 174.68% -255.24% 262.69% 100.00%
Tax -138 2,612 2,902 -1,663 204 3,659 1,034 -
  YoY % -105.28% -9.99% 274.50% -915.20% -94.42% 253.87% -
  Horiz. % -13.35% 252.61% 280.66% -160.83% 19.73% 353.87% 100.00%
NP -20,174 -2,522 41,675 34,869 -53,177 58,599 21,948 -
  YoY % -699.92% -106.05% 19.52% 165.57% -190.75% 166.99% -
  Horiz. % -91.92% -11.49% 189.88% 158.87% -242.29% 266.99% 100.00%
NP to SH -19,501 -2,531 40,730 35,100 -52,154 57,216 21,942 -
  YoY % -670.49% -106.21% 16.04% 167.30% -191.15% 160.76% -
  Horiz. % -88.88% -11.53% 185.63% 159.97% -237.69% 260.76% 100.00%
Tax Rate - % - % -7.48 % 4.55 % - % -6.66 % -4.94 % -
  YoY % 0.00% 0.00% -264.40% 0.00% 0.00% -34.82% -
  Horiz. % 0.00% 0.00% 151.42% -92.11% 0.00% 134.82% 100.00%
Total Cost 289,614 275,702 293,955 281,962 320,543 301,292 149,750 11.61%
  YoY % 5.05% -6.21% 4.25% -12.04% 6.39% 101.20% -
  Horiz. % 193.40% 184.11% 196.30% 188.29% 214.05% 201.20% 100.00%
Net Worth 1,028,762 1,100,747 1,060,193 949,825 836,444 814,880 446,954 14.89%
  YoY % -6.54% 3.83% 11.62% 13.56% 2.65% 82.32% -
  Horiz. % 230.17% 246.28% 237.20% 212.51% 187.14% 182.32% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,495 13,625 33,716 12,961 11,788 23,565 22,347 -8.06%
  YoY % -0.96% -59.59% 160.13% 9.95% -49.97% 5.45% -
  Horiz. % 60.39% 60.97% 150.87% 58.00% 52.75% 105.45% 100.00%
Div Payout % - % - % 82.78 % 36.93 % - % 41.19 % 101.85 % -
  YoY % 0.00% 0.00% 124.15% 0.00% 0.00% -59.56% -
  Horiz. % 0.00% 0.00% 81.28% 36.26% 0.00% 40.44% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,028,762 1,100,747 1,060,193 949,825 836,444 814,880 446,954 14.89%
  YoY % -6.54% 3.83% 11.62% 13.56% 2.65% 82.32% -
  Horiz. % 230.17% 246.28% 237.20% 212.51% 187.14% 182.32% 100.00%
NOSH 674,775 681,282 674,337 518,463 471,555 471,301 446,954 7.10%
  YoY % -0.96% 1.03% 30.06% 9.95% 0.05% 5.45% -
  Horiz. % 150.97% 152.43% 150.87% 116.00% 105.50% 105.45% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.49 % -0.92 % 12.42 % 11.01 % -19.89 % 16.28 % 12.78 % -
  YoY % -714.13% -107.41% 12.81% 155.35% -222.17% 27.39% -
  Horiz. % -58.61% -7.20% 97.18% 86.15% -155.63% 127.39% 100.00%
ROE -1.90 % -0.23 % 3.84 % 3.70 % -6.24 % 7.02 % 4.91 % -
  YoY % -726.09% -105.99% 3.78% 159.29% -188.89% 42.97% -
  Horiz. % -38.70% -4.68% 78.21% 75.36% -127.09% 142.97% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.93 40.10 49.77 61.11 56.70 76.36 38.42 0.64%
  YoY % -0.42% -19.43% -18.56% 7.78% -25.75% 98.75% -
  Horiz. % 103.93% 104.37% 129.54% 159.06% 147.58% 198.75% 100.00%
EPS -2.89 -0.38 6.04 6.77 -11.06 12.14 4.91 -
  YoY % -660.53% -106.29% -10.78% 161.21% -191.10% 147.25% -
  Horiz. % -58.86% -7.74% 123.01% 137.88% -225.25% 247.25% 100.00%
DPS 2.00 2.00 5.00 2.50 2.50 5.00 5.00 -14.15%
  YoY % 0.00% -60.00% 100.00% 0.00% -50.00% 0.00% -
  Horiz. % 40.00% 40.00% 100.00% 50.00% 50.00% 100.00% 100.00%
NAPS 1.5246 1.6157 1.5722 1.8320 1.7738 1.7290 1.0000 7.27%
  YoY % -5.64% 2.77% -14.18% 3.28% 2.59% 72.90% -
  Horiz. % 152.46% 161.57% 157.22% 183.20% 177.38% 172.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.72 37.23 45.74 43.17 36.43 49.04 23.40 7.79%
  YoY % -1.37% -18.61% 5.95% 18.50% -25.71% 109.57% -
  Horiz. % 156.92% 159.10% 195.47% 184.49% 155.68% 209.57% 100.00%
EPS -2.66 -0.34 5.55 4.78 -7.11 7.80 2.99 -
  YoY % -682.35% -106.13% 16.11% 167.23% -191.15% 160.87% -
  Horiz. % -88.96% -11.37% 185.62% 159.87% -237.79% 260.87% 100.00%
DPS 1.84 1.86 4.59 1.77 1.61 3.21 3.05 -8.07%
  YoY % -1.08% -59.48% 159.32% 9.94% -49.84% 5.25% -
  Horiz. % 60.33% 60.98% 150.49% 58.03% 52.79% 105.25% 100.00%
NAPS 1.4019 1.5000 1.4447 1.2943 1.1398 1.1104 0.6091 14.89%
  YoY % -6.54% 3.83% 11.62% 13.56% 2.65% 82.30% -
  Horiz. % 230.16% 246.26% 237.19% 212.49% 187.13% 182.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.8600 1.0900 2.3000 1.6400 0.7000 1.6500 1.6500 -
P/RPS 2.15 2.72 4.62 2.68 1.23 2.16 4.30 -10.90%
  YoY % -20.96% -41.13% 72.39% 117.89% -43.06% -49.77% -
  Horiz. % 50.00% 63.26% 107.44% 62.33% 28.60% 50.23% 100.00%
P/EPS -29.76 -293.40 38.08 24.22 -6.33 13.59 33.61 -
  YoY % 89.86% -870.48% 57.23% 482.62% -146.58% -59.57% -
  Horiz. % -88.55% -872.95% 113.30% 72.06% -18.83% 40.43% 100.00%
EY -3.36 -0.34 2.63 4.13 -15.80 7.36 2.98 -
  YoY % -888.24% -112.93% -36.32% 126.14% -314.67% 146.98% -
  Horiz. % -112.75% -11.41% 88.26% 138.59% -530.20% 246.98% 100.00%
DY 2.33 1.83 2.17 1.52 3.57 3.03 3.03 -4.28%
  YoY % 27.32% -15.67% 42.76% -57.42% 17.82% 0.00% -
  Horiz. % 76.90% 60.40% 71.62% 50.17% 117.82% 100.00% 100.00%
P/NAPS 0.56 0.67 1.46 0.90 0.39 0.95 1.65 -16.47%
  YoY % -16.42% -54.11% 62.22% 130.77% -58.95% -42.42% -
  Horiz. % 33.94% 40.61% 88.48% 54.55% 23.64% 57.58% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 21/02/12 24/02/11 22/02/10 26/02/09 20/02/08 27/02/07 -
Price 0.9900 1.4700 1.8000 2.2000 0.6000 1.5100 1.8800 -
P/RPS 2.48 3.67 3.62 3.60 1.06 1.98 4.89 -10.69%
  YoY % -32.43% 1.38% 0.56% 239.62% -46.46% -59.51% -
  Horiz. % 50.72% 75.05% 74.03% 73.62% 21.68% 40.49% 100.00%
P/EPS -34.26 -395.69 29.80 32.50 -5.42 12.44 38.30 -
  YoY % 91.34% -1,427.82% -8.31% 699.63% -143.57% -67.52% -
  Horiz. % -89.45% -1,033.13% 77.81% 84.86% -14.15% 32.48% 100.00%
EY -2.92 -0.25 3.36 3.08 -18.43 8.04 2.61 -
  YoY % -1,068.00% -107.44% 9.09% 116.71% -329.23% 208.05% -
  Horiz. % -111.88% -9.58% 128.74% 118.01% -706.13% 308.05% 100.00%
DY 2.02 1.36 2.78 1.14 4.17 3.31 2.66 -4.48%
  YoY % 48.53% -51.08% 143.86% -72.66% 25.98% 24.44% -
  Horiz. % 75.94% 51.13% 104.51% 42.86% 156.77% 124.44% 100.00%
P/NAPS 0.65 0.91 1.14 1.20 0.34 0.87 1.88 -16.21%
  YoY % -28.57% -20.18% -5.00% 252.94% -60.92% -53.72% -
  Horiz. % 34.57% 48.40% 60.64% 63.83% 18.09% 46.28% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers