Highlights

[UNISEM] YoY Quarter Result on 2010-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -20.97%    YoY -     16.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 247,120 269,440 273,180 335,630 316,831 267,366 359,891 -6.07%
  YoY % -8.28% -1.37% -18.61% 5.93% 18.50% -25.71% -
  Horiz. % 68.67% 74.87% 75.91% 93.26% 88.04% 74.29% 100.00%
PBT -82,652 -20,036 -5,134 38,773 36,532 -53,381 54,940 -
  YoY % -312.52% -290.26% -113.24% 6.13% 168.44% -197.16% -
  Horiz. % -150.44% -36.47% -9.34% 70.57% 66.49% -97.16% 100.00%
Tax -10,472 -138 2,612 2,902 -1,663 204 3,659 -
  YoY % -7,488.41% -105.28% -9.99% 274.50% -915.20% -94.42% -
  Horiz. % -286.20% -3.77% 71.39% 79.31% -45.45% 5.58% 100.00%
NP -93,124 -20,174 -2,522 41,675 34,869 -53,177 58,599 -
  YoY % -361.60% -699.92% -106.05% 19.52% 165.57% -190.75% -
  Horiz. % -158.92% -34.43% -4.30% 71.12% 59.50% -90.75% 100.00%
NP to SH -90,781 -19,501 -2,531 40,730 35,100 -52,154 57,216 -
  YoY % -365.52% -670.49% -106.21% 16.04% 167.30% -191.15% -
  Horiz. % -158.66% -34.08% -4.42% 71.19% 61.35% -91.15% 100.00%
Tax Rate - % - % - % -7.48 % 4.55 % - % -6.66 % -
  YoY % 0.00% 0.00% 0.00% -264.40% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 112.31% -68.32% 0.00% 100.00%
Total Cost 340,244 289,614 275,702 293,955 281,962 320,543 301,292 2.05%
  YoY % 17.48% 5.05% -6.21% 4.25% -12.04% 6.39% -
  Horiz. % 112.93% 96.12% 91.51% 97.56% 93.58% 106.39% 100.00%
Net Worth 960,821 1,028,762 1,100,747 1,060,193 949,825 836,444 814,880 2.78%
  YoY % -6.60% -6.54% 3.83% 11.62% 13.56% 2.65% -
  Horiz. % 117.91% 126.25% 135.08% 130.10% 116.56% 102.65% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 13,489 13,495 13,625 33,716 12,961 11,788 23,565 -8.87%
  YoY % -0.05% -0.96% -59.59% 160.13% 9.95% -49.97% -
  Horiz. % 57.24% 57.27% 57.82% 143.08% 55.00% 50.03% 100.00%
Div Payout % - % - % - % 82.78 % 36.93 % - % 41.19 % -
  YoY % 0.00% 0.00% 0.00% 124.15% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.97% 89.66% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 960,821 1,028,762 1,100,747 1,060,193 949,825 836,444 814,880 2.78%
  YoY % -6.60% -6.54% 3.83% 11.62% 13.56% 2.65% -
  Horiz. % 117.91% 126.25% 135.08% 130.10% 116.56% 102.65% 100.00%
NOSH 674,450 674,775 681,282 674,337 518,463 471,555 471,301 6.15%
  YoY % -0.05% -0.96% 1.03% 30.06% 9.95% 0.05% -
  Horiz. % 143.10% 143.17% 144.55% 143.08% 110.01% 100.05% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -37.68 % -7.49 % -0.92 % 12.42 % 11.01 % -19.89 % 16.28 % -
  YoY % -403.07% -714.13% -107.41% 12.81% 155.35% -222.17% -
  Horiz. % -231.45% -46.01% -5.65% 76.29% 67.63% -122.17% 100.00%
ROE -9.45 % -1.90 % -0.23 % 3.84 % 3.70 % -6.24 % 7.02 % -
  YoY % -397.37% -726.09% -105.99% 3.78% 159.29% -188.89% -
  Horiz. % -134.62% -27.07% -3.28% 54.70% 52.71% -88.89% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 36.64 39.93 40.10 49.77 61.11 56.70 76.36 -11.51%
  YoY % -8.24% -0.42% -19.43% -18.56% 7.78% -25.75% -
  Horiz. % 47.98% 52.29% 52.51% 65.18% 80.03% 74.25% 100.00%
EPS -13.46 -2.89 -0.38 6.04 6.77 -11.06 12.14 -
  YoY % -365.74% -660.53% -106.29% -10.78% 161.21% -191.10% -
  Horiz. % -110.87% -23.81% -3.13% 49.75% 55.77% -91.10% 100.00%
DPS 2.00 2.00 2.00 5.00 2.50 2.50 5.00 -14.15%
  YoY % 0.00% 0.00% -60.00% 100.00% 0.00% -50.00% -
  Horiz. % 40.00% 40.00% 40.00% 100.00% 50.00% 50.00% 100.00%
NAPS 1.4246 1.5246 1.6157 1.5722 1.8320 1.7738 1.7290 -3.17%
  YoY % -6.56% -5.64% 2.77% -14.18% 3.28% 2.59% -
  Horiz. % 82.39% 88.18% 93.45% 90.93% 105.96% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 33.68 36.72 37.23 45.74 43.17 36.43 49.04 -6.06%
  YoY % -8.28% -1.37% -18.61% 5.95% 18.50% -25.71% -
  Horiz. % 68.68% 74.88% 75.92% 93.27% 88.03% 74.29% 100.00%
EPS -12.37 -2.66 -0.34 5.55 4.78 -7.11 7.80 -
  YoY % -365.04% -682.35% -106.13% 16.11% 167.23% -191.15% -
  Horiz. % -158.59% -34.10% -4.36% 71.15% 61.28% -91.15% 100.00%
DPS 1.84 1.84 1.86 4.59 1.77 1.61 3.21 -8.85%
  YoY % 0.00% -1.08% -59.48% 159.32% 9.94% -49.84% -
  Horiz. % 57.32% 57.32% 57.94% 142.99% 55.14% 50.16% 100.00%
NAPS 1.3093 1.4019 1.5000 1.4447 1.2943 1.1398 1.1104 2.78%
  YoY % -6.61% -6.54% 3.83% 11.62% 13.56% 2.65% -
  Horiz. % 117.91% 126.25% 135.09% 130.11% 116.56% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0000 0.8600 1.0900 2.3000 1.6400 0.7000 1.6500 -
P/RPS 2.73 2.15 2.72 4.62 2.68 1.23 2.16 3.98%
  YoY % 26.98% -20.96% -41.13% 72.39% 117.89% -43.06% -
  Horiz. % 126.39% 99.54% 125.93% 213.89% 124.07% 56.94% 100.00%
P/EPS -7.43 -29.76 -293.40 38.08 24.22 -6.33 13.59 -
  YoY % 75.03% 89.86% -870.48% 57.23% 482.62% -146.58% -
  Horiz. % -54.67% -218.98% -2,158.94% 280.21% 178.22% -46.58% 100.00%
EY -13.46 -3.36 -0.34 2.63 4.13 -15.80 7.36 -
  YoY % -300.60% -888.24% -112.93% -36.32% 126.14% -314.67% -
  Horiz. % -182.88% -45.65% -4.62% 35.73% 56.11% -214.67% 100.00%
DY 2.00 2.33 1.83 2.17 1.52 3.57 3.03 -6.68%
  YoY % -14.16% 27.32% -15.67% 42.76% -57.42% 17.82% -
  Horiz. % 66.01% 76.90% 60.40% 71.62% 50.17% 117.82% 100.00%
P/NAPS 0.70 0.56 0.67 1.46 0.90 0.39 0.95 -4.96%
  YoY % 25.00% -16.42% -54.11% 62.22% 130.77% -58.95% -
  Horiz. % 73.68% 58.95% 70.53% 153.68% 94.74% 41.05% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 18/02/13 21/02/12 24/02/11 22/02/10 26/02/09 20/02/08 -
Price 1.0700 0.9900 1.4700 1.8000 2.2000 0.6000 1.5100 -
P/RPS 2.92 2.48 3.67 3.62 3.60 1.06 1.98 6.68%
  YoY % 17.74% -32.43% 1.38% 0.56% 239.62% -46.46% -
  Horiz. % 147.47% 125.25% 185.35% 182.83% 181.82% 53.54% 100.00%
P/EPS -7.95 -34.26 -395.69 29.80 32.50 -5.42 12.44 -
  YoY % 76.80% 91.34% -1,427.82% -8.31% 699.63% -143.57% -
  Horiz. % -63.91% -275.40% -3,180.79% 239.55% 261.25% -43.57% 100.00%
EY -12.58 -2.92 -0.25 3.36 3.08 -18.43 8.04 -
  YoY % -330.82% -1,068.00% -107.44% 9.09% 116.71% -329.23% -
  Horiz. % -156.47% -36.32% -3.11% 41.79% 38.31% -229.23% 100.00%
DY 1.87 2.02 1.36 2.78 1.14 4.17 3.31 -9.07%
  YoY % -7.43% 48.53% -51.08% 143.86% -72.66% 25.98% -
  Horiz. % 56.50% 61.03% 41.09% 83.99% 34.44% 125.98% 100.00%
P/NAPS 0.75 0.65 0.91 1.14 1.20 0.34 0.87 -2.44%
  YoY % 15.38% -28.57% -20.18% -5.00% 252.94% -60.92% -
  Horiz. % 86.21% 74.71% 104.60% 131.03% 137.93% 39.08% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers