Highlights

[UNISEM] YoY Quarter Result on 2011-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 27-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -87.51%    YoY -     -87.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 228,048 249,723 256,611 291,975 329,252 180,682 310,681 -5.02%
  YoY % -8.68% -2.68% -12.11% -11.32% 82.23% -41.84% -
  Horiz. % 73.40% 80.38% 82.60% 93.98% 105.98% 58.16% 100.00%
PBT 11,068 -10,323 -16,240 5,488 45,800 -26,418 23,305 -11.67%
  YoY % 207.22% 36.43% -395.92% -88.02% 273.37% -213.36% -
  Horiz. % 47.49% -44.30% -69.68% 23.55% 196.52% -113.36% 100.00%
Tax -2,213 40 2,554 -50 -4,473 2,992 -1,182 11.01%
  YoY % -5,632.50% -98.43% 5,208.00% 98.88% -249.50% 353.13% -
  Horiz. % 187.23% -3.38% -216.07% 4.23% 378.43% -253.13% 100.00%
NP 8,855 -10,283 -13,686 5,438 41,327 -23,426 22,123 -14.15%
  YoY % 186.11% 24.86% -351.67% -86.84% 276.42% -205.89% -
  Horiz. % 40.03% -46.48% -61.86% 24.58% 186.81% -105.89% 100.00%
NP to SH 9,266 -9,744 -13,529 5,086 41,626 -23,090 22,237 -13.57%
  YoY % 195.09% 27.98% -366.00% -87.78% 280.28% -203.84% -
  Horiz. % 41.67% -43.82% -60.84% 22.87% 187.19% -103.84% 100.00%
Tax Rate 19.99 % - % - % 0.91 % 9.77 % - % 5.07 % 25.68%
  YoY % 0.00% 0.00% 0.00% -90.69% 0.00% 0.00% -
  Horiz. % 394.28% 0.00% 0.00% 17.95% 192.70% 0.00% 100.00%
Total Cost 219,193 260,006 270,297 286,537 287,925 204,108 288,558 -4.48%
  YoY % -15.70% -3.81% -5.67% -0.48% 41.07% -29.27% -
  Horiz. % 75.96% 90.11% 93.67% 99.30% 99.78% 70.73% 100.00%
Net Worth 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 2.54%
  YoY % -6.10% -2.95% -1.34% 11.17% 14.95% 1.20% -
  Horiz. % 116.26% 123.81% 127.57% 129.31% 116.32% 101.20% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 2.54%
  YoY % -6.10% -2.95% -1.34% 11.17% 14.95% 1.20% -
  Horiz. % 116.26% 123.81% 127.57% 129.31% 116.32% 101.20% 100.00%
NOSH 676,350 671,999 673,084 678,133 518,381 471,224 471,122 6.21%
  YoY % 0.65% -0.16% -0.74% 30.82% 10.01% 0.02% -
  Horiz. % 143.56% 142.64% 142.87% 143.94% 110.03% 100.02% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.88 % -4.12 % -5.33 % 1.86 % 12.55 % -12.97 % 7.12 % -9.62%
  YoY % 194.17% 22.70% -386.56% -85.18% 196.76% -282.16% -
  Horiz. % 54.49% -57.87% -74.86% 26.12% 176.26% -182.16% 100.00%
ROE 0.97 % -0.95 % -1.28 % 0.48 % 4.33 % -2.76 % 2.69 % -15.63%
  YoY % 202.11% 25.78% -366.67% -88.91% 256.88% -202.60% -
  Horiz. % 36.06% -35.32% -47.58% 17.84% 160.97% -102.60% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 33.72 37.16 38.12 43.06 63.52 38.34 65.94 -10.57%
  YoY % -9.26% -2.52% -11.47% -32.21% 65.68% -41.86% -
  Horiz. % 51.14% 56.35% 57.81% 65.30% 96.33% 58.14% 100.00%
EPS 1.37 -1.45 -2.01 0.75 8.03 -4.90 4.72 -18.62%
  YoY % 194.48% 27.86% -368.00% -90.66% 263.88% -203.81% -
  Horiz. % 29.03% -30.72% -42.58% 15.89% 170.13% -103.81% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.4192 1.5211 1.5648 1.5743 1.8526 1.7730 1.7524 -3.45%
  YoY % -6.70% -2.79% -0.60% -15.02% 4.49% 1.18% -
  Horiz. % 80.99% 86.80% 89.29% 89.84% 105.72% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 31.08 34.03 34.97 39.79 44.87 24.62 42.34 -5.02%
  YoY % -8.67% -2.69% -12.11% -11.32% 82.25% -41.85% -
  Horiz. % 73.41% 80.37% 82.59% 93.98% 105.98% 58.15% 100.00%
EPS 1.26 -1.33 -1.84 0.69 5.67 -3.15 3.03 -13.60%
  YoY % 194.74% 27.72% -366.67% -87.83% 280.00% -203.96% -
  Horiz. % 41.58% -43.89% -60.73% 22.77% 187.13% -103.96% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.3080 1.3929 1.4353 1.4548 1.3087 1.1385 1.1250 2.54%
  YoY % -6.10% -2.95% -1.34% 11.16% 14.95% 1.20% -
  Horiz. % 116.27% 123.81% 127.58% 129.32% 116.33% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.0300 0.8900 1.4700 1.9100 2.6800 0.5600 1.2500 -
P/RPS 3.05 2.39 3.86 4.44 4.22 1.46 1.90 8.20%
  YoY % 27.62% -38.08% -13.06% 5.21% 189.04% -23.16% -
  Horiz. % 160.53% 125.79% 203.16% 233.68% 222.11% 76.84% 100.00%
P/EPS 75.18 -61.38 -73.13 254.67 33.37 -11.43 26.48 18.99%
  YoY % 222.48% 16.07% -128.72% 663.17% 391.95% -143.16% -
  Horiz. % 283.91% -231.80% -276.17% 961.74% 126.02% -43.16% 100.00%
EY 1.33 -1.63 -1.37 0.39 3.00 -8.75 3.78 -15.97%
  YoY % 181.60% -18.98% -451.28% -87.00% 134.29% -331.48% -
  Horiz. % 35.19% -43.12% -36.24% 10.32% 79.37% -231.48% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.73 0.59 0.94 1.21 1.45 0.32 0.71 0.46%
  YoY % 23.73% -37.23% -22.31% -16.55% 353.13% -54.93% -
  Horiz. % 102.82% 83.10% 132.39% 170.42% 204.23% 45.07% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 08/05/08 -
Price 1.2700 0.8800 1.4600 1.9700 3.2500 1.1000 1.4500 -
P/RPS 3.77 2.37 3.83 4.58 5.12 2.87 2.20 9.39%
  YoY % 59.07% -38.12% -16.38% -10.55% 78.40% 30.45% -
  Horiz. % 171.36% 107.73% 174.09% 208.18% 232.73% 130.45% 100.00%
P/EPS 92.70 -60.69 -72.64 262.67 40.47 -22.45 30.72 20.20%
  YoY % 252.74% 16.45% -127.65% 549.05% 280.27% -173.08% -
  Horiz. % 301.76% -197.56% -236.46% 855.05% 131.74% -73.08% 100.00%
EY 1.08 -1.65 -1.38 0.38 2.47 -4.45 3.26 -16.81%
  YoY % 165.45% -19.57% -463.16% -84.62% 155.51% -236.50% -
  Horiz. % 33.13% -50.61% -42.33% 11.66% 75.77% -136.50% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.89 0.58 0.93 1.25 1.75 0.62 0.83 1.17%
  YoY % 53.45% -37.63% -25.60% -28.57% 182.26% -25.30% -
  Horiz. % 107.23% 69.88% 112.05% 150.60% 210.84% 74.70% 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.
 


 

321  332  565  1060 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.020.00 
 TDM 0.32+0.035 
 TIGER 0.125+0.005 
 EDUSPEC 0.03+0.005 
 RSAWIT 0.345+0.06 
 SERBADK-WA 0.485+0.18 
 DGB 0.130.00 
 WCEHB 0.34+0.01 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers