Highlights

[UNISEM] YoY Quarter Result on 2012-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -434.53%    YoY -     -366.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 280,057 228,048 249,723 256,611 291,975 329,252 180,682 7.57%
  YoY % 22.81% -8.68% -2.68% -12.11% -11.32% 82.23% -
  Horiz. % 155.00% 126.22% 138.21% 142.02% 161.60% 182.23% 100.00%
PBT 26,975 11,068 -10,323 -16,240 5,488 45,800 -26,418 -
  YoY % 143.72% 207.22% 36.43% -395.92% -88.02% 273.37% -
  Horiz. % -102.11% -41.90% 39.08% 61.47% -20.77% -173.37% 100.00%
Tax -3,113 -2,213 40 2,554 -50 -4,473 2,992 -
  YoY % -40.67% -5,632.50% -98.43% 5,208.00% 98.88% -249.50% -
  Horiz. % -104.04% -73.96% 1.34% 85.36% -1.67% -149.50% 100.00%
NP 23,862 8,855 -10,283 -13,686 5,438 41,327 -23,426 -
  YoY % 169.47% 186.11% 24.86% -351.67% -86.84% 276.42% -
  Horiz. % -101.86% -37.80% 43.90% 58.42% -23.21% -176.42% 100.00%
NP to SH 23,535 9,266 -9,744 -13,529 5,086 41,626 -23,090 -
  YoY % 153.99% 195.09% 27.98% -366.00% -87.78% 280.28% -
  Horiz. % -101.93% -40.13% 42.20% 58.59% -22.03% -180.28% 100.00%
Tax Rate 11.54 % 19.99 % - % - % 0.91 % 9.77 % - % -
  YoY % -42.27% 0.00% 0.00% 0.00% -90.69% 0.00% -
  Horiz. % 118.12% 204.61% 0.00% 0.00% 9.31% 100.00% -
Total Cost 256,195 219,193 260,006 270,297 286,537 287,925 204,108 3.86%
  YoY % 16.88% -15.70% -3.81% -5.67% -0.48% 41.07% -
  Horiz. % 125.52% 107.39% 127.39% 132.43% 140.38% 141.07% 100.00%
Net Worth 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 4.44%
  YoY % 12.94% -6.10% -2.95% -1.34% 11.17% 14.95% -
  Horiz. % 129.76% 114.89% 122.35% 126.06% 127.78% 114.95% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 4.44%
  YoY % 12.94% -6.10% -2.95% -1.34% 11.17% 14.95% -
  Horiz. % 129.76% 114.89% 122.35% 126.06% 127.78% 114.95% 100.00%
NOSH 674,355 676,350 671,999 673,084 678,133 518,381 471,224 6.15%
  YoY % -0.29% 0.65% -0.16% -0.74% 30.82% 10.01% -
  Horiz. % 143.11% 143.53% 142.61% 142.84% 143.91% 110.01% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.52 % 3.88 % -4.12 % -5.33 % 1.86 % 12.55 % -12.97 % -
  YoY % 119.59% 194.17% 22.70% -386.56% -85.18% 196.76% -
  Horiz. % -65.69% -29.92% 31.77% 41.09% -14.34% -96.76% 100.00%
ROE 2.17 % 0.97 % -0.95 % -1.28 % 0.48 % 4.33 % -2.76 % -
  YoY % 123.71% 202.11% 25.78% -366.67% -88.91% 256.88% -
  Horiz. % -78.62% -35.14% 34.42% 46.38% -17.39% -156.88% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.53 33.72 37.16 38.12 43.06 63.52 38.34 1.34%
  YoY % 23.16% -9.26% -2.52% -11.47% -32.21% 65.68% -
  Horiz. % 108.32% 87.95% 96.92% 99.43% 112.31% 165.68% 100.00%
EPS 3.49 1.37 -1.45 -2.01 0.75 8.03 -4.90 -
  YoY % 154.74% 194.48% 27.86% -368.00% -90.66% 263.88% -
  Horiz. % -71.22% -27.96% 29.59% 41.02% -15.31% -163.88% 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 1.6076 1.4192 1.5211 1.5648 1.5743 1.8526 1.7730 -1.62%
  YoY % 13.28% -6.70% -2.79% -0.60% -15.02% 4.49% -
  Horiz. % 90.67% 80.05% 85.79% 88.26% 88.79% 104.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 35.65 29.03 31.79 32.67 37.17 41.92 23.00 7.57%
  YoY % 22.80% -8.68% -2.69% -12.11% -11.33% 82.26% -
  Horiz. % 155.00% 126.22% 138.22% 142.04% 161.61% 182.26% 100.00%
EPS 3.00 1.18 -1.24 -1.72 0.65 5.30 -2.94 -
  YoY % 154.24% 195.16% 27.91% -364.62% -87.74% 280.27% -
  Horiz. % -102.04% -40.14% 42.18% 58.50% -22.11% -180.27% 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 1.3802 1.2221 1.3014 1.3409 1.3592 1.2227 1.0637 4.43%
  YoY % 12.94% -6.09% -2.95% -1.35% 11.16% 14.95% -
  Horiz. % 129.75% 114.89% 122.35% 126.06% 127.78% 114.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.1800 1.0300 0.8900 1.4700 1.9100 2.6800 0.5600 -
P/RPS 5.25 3.05 2.39 3.86 4.44 4.22 1.46 23.76%
  YoY % 72.13% 27.62% -38.08% -13.06% 5.21% 189.04% -
  Horiz. % 359.59% 208.90% 163.70% 264.38% 304.11% 289.04% 100.00%
P/EPS 62.46 75.18 -61.38 -73.13 254.67 33.37 -11.43 -
  YoY % -16.92% 222.48% 16.07% -128.72% 663.17% 391.95% -
  Horiz. % -546.46% -657.74% 537.01% 639.81% -2,228.08% -291.95% 100.00%
EY 1.60 1.33 -1.63 -1.37 0.39 3.00 -8.75 -
  YoY % 20.30% 181.60% -18.98% -451.28% -87.00% 134.29% -
  Horiz. % -18.29% -15.20% 18.63% 15.66% -4.46% -34.29% 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 1.36 0.73 0.59 0.94 1.21 1.45 0.32 27.26%
  YoY % 86.30% 23.73% -37.23% -22.31% -16.55% 353.13% -
  Horiz. % 425.00% 228.12% 184.38% 293.75% 378.13% 453.13% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 08/05/14 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 -
Price 2.4300 1.2700 0.8800 1.4600 1.9700 3.2500 1.1000 -
P/RPS 5.85 3.77 2.37 3.83 4.58 5.12 2.87 12.60%
  YoY % 55.17% 59.07% -38.12% -16.38% -10.55% 78.40% -
  Horiz. % 203.83% 131.36% 82.58% 133.45% 159.58% 178.40% 100.00%
P/EPS 69.63 92.70 -60.69 -72.64 262.67 40.47 -22.45 -
  YoY % -24.89% 252.74% 16.45% -127.65% 549.05% 280.27% -
  Horiz. % -310.16% -412.92% 270.33% 323.56% -1,170.02% -180.27% 100.00%
EY 1.44 1.08 -1.65 -1.38 0.38 2.47 -4.45 -
  YoY % 33.33% 165.45% -19.57% -463.16% -84.62% 155.51% -
  Horiz. % -32.36% -24.27% 37.08% 31.01% -8.54% -55.51% 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 1.51 0.89 0.58 0.93 1.25 1.75 0.62 15.98%
  YoY % 69.66% 53.45% -37.63% -25.60% -28.57% 182.26% -
  Horiz. % 243.55% 143.55% 93.55% 150.00% 201.61% 282.26% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS