Highlights

[UNISEM] YoY TTM Result on 2011-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -24.77%    YoY -     -27.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 973,529 1,049,046 1,100,927 1,305,814 1,289,106 1,034,525 1,299,231 -4.69%
  YoY % -7.20% -4.71% -15.69% 1.30% 24.61% -20.37% -
  Horiz. % 74.93% 80.74% 84.74% 100.51% 99.22% 79.63% 100.00%
PBT -57,676 -22,554 -27,407 111,711 160,932 -31,883 140,078 -
  YoY % -155.72% 17.71% -124.53% -30.58% 604.76% -122.76% -
  Horiz. % -41.17% -16.10% -19.57% 79.75% 114.89% -22.76% 100.00%
Tax -17,214 -4,342 8,327 -757 -11,162 3,371 -3,397 31.04%
  YoY % -296.45% -152.14% 1,200.00% 93.22% -431.12% 199.23% -
  Horiz. % 506.74% 127.82% -245.13% 22.28% 328.58% -99.23% 100.00%
NP -74,890 -26,896 -19,080 110,954 149,770 -28,512 136,681 -
  YoY % -178.44% -40.96% -117.20% -25.92% 625.29% -120.86% -
  Horiz. % -54.79% -19.68% -13.96% 81.18% 109.58% -20.86% 100.00%
NP to SH -71,322 -25,134 -18,373 109,378 150,604 -26,676 135,734 -
  YoY % -183.77% -36.80% -116.80% -27.37% 664.57% -119.65% -
  Horiz. % -52.55% -18.52% -13.54% 80.58% 110.96% -19.65% 100.00%
Tax Rate - % - % - % 0.68 % 6.94 % - % 2.43 % -
  YoY % 0.00% 0.00% 0.00% -90.20% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 27.98% 285.60% 0.00% 100.00%
Total Cost 1,048,419 1,075,942 1,120,007 1,194,860 1,139,336 1,063,037 1,162,550 -1.71%
  YoY % -2.56% -3.93% -6.26% 4.87% 7.18% -8.56% -
  Horiz. % 90.18% 92.55% 96.34% 102.78% 98.00% 91.44% 100.00%
Net Worth 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 864,769 1.46%
  YoY % -8.23% -2.72% -1.87% 7.07% 18.17% -1.60% -
  Horiz. % 109.07% 118.85% 122.18% 124.51% 116.28% 98.40% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 13,489 13,495 13,625 33,919 12,961 11,788 47,133 -18.81%
  YoY % -0.05% -0.96% -59.83% 161.69% 9.95% -74.99% -
  Horiz. % 28.62% 28.63% 28.91% 71.96% 27.50% 25.01% 100.00%
Div Payout % - % - % - % 31.01 % 8.61 % - % 34.72 % -
  YoY % 0.00% 0.00% 0.00% 260.16% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 89.31% 24.80% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 864,769 1.46%
  YoY % -8.23% -2.72% -1.87% 7.07% 18.17% -1.60% -
  Horiz. % 109.07% 118.85% 122.18% 124.51% 116.28% 98.40% 100.00%
NOSH 673,354 676,612 676,964 675,674 518,338 471,218 471,367 6.12%
  YoY % -0.48% -0.05% 0.19% 30.35% 10.00% -0.03% -
  Horiz. % 142.85% 143.54% 143.62% 143.34% 109.96% 99.97% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -7.69 % -2.56 % -1.73 % 8.50 % 11.62 % -2.76 % 10.52 % -
  YoY % -200.39% -47.98% -120.35% -26.85% 521.01% -126.24% -
  Horiz. % -73.10% -24.33% -16.44% 80.80% 110.46% -26.24% 100.00%
ROE -7.56 % -2.45 % -1.74 % 10.16 % 14.98 % -3.13 % 15.70 % -
  YoY % -208.57% -40.80% -117.13% -32.18% 578.59% -119.94% -
  Horiz. % -48.15% -15.61% -11.08% 64.71% 95.41% -19.94% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 144.58 155.04 162.63 193.26 248.70 219.54 275.63 -10.19%
  YoY % -6.75% -4.67% -15.85% -22.29% 13.28% -20.35% -
  Horiz. % 52.45% 56.25% 59.00% 70.12% 90.23% 79.65% 100.00%
EPS -10.59 -3.71 -2.71 16.19 29.06 -5.66 28.80 -
  YoY % -185.44% -36.90% -116.74% -44.29% 613.43% -119.65% -
  Horiz. % -36.77% -12.88% -9.41% 56.22% 100.90% -19.65% 100.00%
DPS 2.00 2.00 2.00 5.03 2.50 2.50 10.00 -23.52%
  YoY % 0.00% 0.00% -60.24% 101.20% 0.00% -75.00% -
  Horiz. % 20.00% 20.00% 20.00% 50.30% 25.00% 25.00% 100.00%
NAPS 1.4007 1.5190 1.5607 1.5935 1.9400 1.8058 1.8346 -4.40%
  YoY % -7.79% -2.67% -2.06% -17.86% 7.43% -1.57% -
  Horiz. % 76.35% 82.80% 85.07% 86.86% 105.75% 98.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 132.66 142.95 150.02 177.94 175.67 140.98 177.05 -4.69%
  YoY % -7.20% -4.71% -15.69% 1.29% 24.61% -20.37% -
  Horiz. % 74.93% 80.74% 84.73% 100.50% 99.22% 79.63% 100.00%
EPS -9.72 -3.43 -2.50 14.91 20.52 -3.64 18.50 -
  YoY % -183.38% -37.20% -116.77% -27.34% 663.74% -119.68% -
  Horiz. % -52.54% -18.54% -13.51% 80.59% 110.92% -19.68% 100.00%
DPS 1.84 1.84 1.86 4.62 1.77 1.61 6.42 -18.79%
  YoY % 0.00% -1.08% -59.74% 161.02% 9.94% -74.92% -
  Horiz. % 28.66% 28.66% 28.97% 71.96% 27.57% 25.08% 100.00%
NAPS 1.2853 1.4006 1.4398 1.4672 1.3703 1.1596 1.1784 1.46%
  YoY % -8.23% -2.72% -1.87% 7.07% 18.17% -1.60% -
  Horiz. % 109.07% 118.86% 122.18% 124.51% 116.28% 98.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.4600 0.9500 1.3600 1.5900 2.9000 1.2900 1.3400 -
P/RPS 1.01 0.61 0.84 0.82 1.17 0.59 0.49 12.81%
  YoY % 65.57% -27.38% 2.44% -29.91% 98.31% 20.41% -
  Horiz. % 206.12% 124.49% 171.43% 167.35% 238.78% 120.41% 100.00%
P/EPS -13.78 -25.57 -50.11 9.82 9.98 -22.79 4.65 -
  YoY % 46.11% 48.97% -610.29% -1.60% 143.79% -590.11% -
  Horiz. % -296.34% -549.89% -1,077.63% 211.18% 214.62% -490.11% 100.00%
EY -7.25 -3.91 -2.00 10.18 10.02 -4.39 21.49 -
  YoY % -85.42% -95.50% -119.65% 1.60% 328.25% -120.43% -
  Horiz. % -33.74% -18.19% -9.31% 47.37% 46.63% -20.43% 100.00%
DY 1.37 2.11 1.47 3.16 0.86 1.94 7.46 -24.60%
  YoY % -35.07% 43.54% -53.48% 267.44% -55.67% -73.99% -
  Horiz. % 18.36% 28.28% 19.71% 42.36% 11.53% 26.01% 100.00%
P/NAPS 1.04 0.63 0.87 1.00 1.49 0.71 0.73 6.07%
  YoY % 65.08% -27.59% -13.00% -32.89% 109.86% -2.74% -
  Horiz. % 142.47% 86.30% 119.18% 136.99% 204.11% 97.26% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 28/07/08 -
Price 1.6900 1.0100 1.2500 1.4000 2.2900 1.6600 1.4500 -
P/RPS 1.17 0.65 0.77 0.72 0.92 0.76 0.53 14.10%
  YoY % 80.00% -15.58% 6.94% -21.74% 21.05% 43.40% -
  Horiz. % 220.75% 122.64% 145.28% 135.85% 173.58% 143.40% 100.00%
P/EPS -15.96 -27.19 -46.06 8.65 7.88 -29.32 5.04 -
  YoY % 41.30% 40.97% -632.49% 9.77% 126.88% -681.75% -
  Horiz. % -316.67% -539.48% -913.89% 171.63% 156.35% -581.75% 100.00%
EY -6.27 -3.68 -2.17 11.56 12.69 -3.41 19.86 -
  YoY % -70.38% -69.59% -118.77% -8.90% 472.14% -117.17% -
  Horiz. % -31.57% -18.53% -10.93% 58.21% 63.90% -17.17% 100.00%
DY 1.19 1.98 1.60 3.59 1.09 1.51 6.90 -25.38%
  YoY % -39.90% 23.75% -55.43% 229.36% -27.81% -78.12% -
  Horiz. % 17.25% 28.70% 23.19% 52.03% 15.80% 21.88% 100.00%
P/NAPS 1.21 0.66 0.80 0.88 1.18 0.92 0.79 7.36%
  YoY % 83.33% -17.50% -9.09% -25.42% 28.26% 16.46% -
  Horiz. % 153.16% 83.54% 101.27% 111.39% 149.37% 116.46% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers