Highlights

[UNISEM] YoY TTM Result on 2012-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 09-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -1,586.49%    YoY -     -116.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,137,497 973,529 1,049,046 1,100,927 1,305,814 1,289,106 1,034,525 1.59%
  YoY % 16.84% -7.20% -4.71% -15.69% 1.30% 24.61% -
  Horiz. % 109.95% 94.10% 101.40% 106.42% 126.22% 124.61% 100.00%
PBT 120,910 -57,676 -22,554 -27,407 111,711 160,932 -31,883 -
  YoY % 309.64% -155.72% 17.71% -124.53% -30.58% 604.76% -
  Horiz. % -379.23% 180.90% 70.74% 85.96% -350.38% -504.76% 100.00%
Tax -17,026 -17,214 -4,342 8,327 -757 -11,162 3,371 -
  YoY % 1.09% -296.45% -152.14% 1,200.00% 93.22% -431.12% -
  Horiz. % -505.07% -510.65% -128.80% 247.02% -22.46% -331.12% 100.00%
NP 103,884 -74,890 -26,896 -19,080 110,954 149,770 -28,512 -
  YoY % 238.72% -178.44% -40.96% -117.20% -25.92% 625.29% -
  Horiz. % -364.35% 262.66% 94.33% 66.92% -389.15% -525.29% 100.00%
NP to SH 103,233 -71,322 -25,134 -18,373 109,378 150,604 -26,676 -
  YoY % 244.74% -183.77% -36.80% -116.80% -27.37% 664.57% -
  Horiz. % -386.99% 267.36% 94.22% 68.87% -410.02% -564.57% 100.00%
Tax Rate 14.08 % - % - % - % 0.68 % 6.94 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -90.20% 0.00% -
  Horiz. % 202.88% 0.00% 0.00% 0.00% 9.80% 100.00% -
Total Cost 1,033,613 1,048,419 1,075,942 1,120,007 1,194,860 1,139,336 1,063,037 -0.47%
  YoY % -1.41% -2.56% -3.93% -6.26% 4.87% 7.18% -
  Horiz. % 97.23% 98.62% 101.21% 105.36% 112.40% 107.18% 100.00%
Net Worth 1,126,437 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 4.78%
  YoY % 19.43% -8.23% -2.72% -1.87% 7.07% 18.17% -
  Horiz. % 132.38% 110.84% 120.78% 124.16% 126.53% 118.17% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 40,696 13,489 13,495 13,625 33,919 12,961 11,788 22.93%
  YoY % 201.70% -0.05% -0.96% -59.83% 161.69% 9.95% -
  Horiz. % 345.21% 114.42% 114.48% 115.58% 287.72% 109.95% 100.00%
Div Payout % 39.42 % - % - % - % 31.01 % 8.61 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 260.16% 0.00% -
  Horiz. % 457.84% 0.00% 0.00% 0.00% 360.16% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,126,437 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 4.78%
  YoY % 19.43% -8.23% -2.72% -1.87% 7.07% 18.17% -
  Horiz. % 132.38% 110.84% 120.78% 124.16% 126.53% 118.17% 100.00%
NOSH 683,725 673,354 676,612 676,964 675,674 518,338 471,218 6.40%
  YoY % 1.54% -0.48% -0.05% 0.19% 30.35% 10.00% -
  Horiz. % 145.10% 142.90% 143.59% 143.66% 143.39% 110.00% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.13 % -7.69 % -2.56 % -1.73 % 8.50 % 11.62 % -2.76 % -
  YoY % 218.73% -200.39% -47.98% -120.35% -26.85% 521.01% -
  Horiz. % -330.80% 278.62% 92.75% 62.68% -307.97% -421.01% 100.00%
ROE 9.16 % -7.56 % -2.45 % -1.74 % 10.16 % 14.98 % -3.13 % -
  YoY % 221.16% -208.57% -40.80% -117.13% -32.18% 578.59% -
  Horiz. % -292.65% 241.53% 78.27% 55.59% -324.60% -478.59% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 166.37 144.58 155.04 162.63 193.26 248.70 219.54 -4.51%
  YoY % 15.07% -6.75% -4.67% -15.85% -22.29% 13.28% -
  Horiz. % 75.78% 65.86% 70.62% 74.08% 88.03% 113.28% 100.00%
EPS 15.10 -10.59 -3.71 -2.71 16.19 29.06 -5.66 -
  YoY % 242.59% -185.44% -36.90% -116.74% -44.29% 613.43% -
  Horiz. % -266.78% 187.10% 65.55% 47.88% -286.04% -513.43% 100.00%
DPS 6.03 2.00 2.00 2.00 5.03 2.50 2.50 15.80%
  YoY % 201.50% 0.00% 0.00% -60.24% 101.20% 0.00% -
  Horiz. % 241.20% 80.00% 80.00% 80.00% 201.20% 100.00% 100.00%
NAPS 1.6475 1.4007 1.5190 1.5607 1.5935 1.9400 1.8058 -1.52%
  YoY % 17.62% -7.79% -2.67% -2.06% -17.86% 7.43% -
  Horiz. % 91.23% 77.57% 84.12% 86.43% 88.24% 107.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 155.01 132.66 142.95 150.02 177.94 175.67 140.98 1.59%
  YoY % 16.85% -7.20% -4.71% -15.69% 1.29% 24.61% -
  Horiz. % 109.95% 94.10% 101.40% 106.41% 126.22% 124.61% 100.00%
EPS 14.07 -9.72 -3.43 -2.50 14.91 20.52 -3.64 -
  YoY % 244.75% -183.38% -37.20% -116.77% -27.34% 663.74% -
  Horiz. % -386.54% 267.03% 94.23% 68.68% -409.62% -563.74% 100.00%
DPS 5.55 1.84 1.84 1.86 4.62 1.77 1.61 22.90%
  YoY % 201.63% 0.00% -1.08% -59.74% 161.02% 9.94% -
  Horiz. % 344.72% 114.29% 114.29% 115.53% 286.96% 109.94% 100.00%
NAPS 1.5350 1.2853 1.4006 1.4398 1.4672 1.3703 1.1596 4.78%
  YoY % 19.43% -8.23% -2.72% -1.87% 7.07% 18.17% -
  Horiz. % 132.37% 110.84% 120.78% 124.16% 126.53% 118.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.3300 1.4600 0.9500 1.3600 1.5900 2.9000 1.2900 -
P/RPS 1.40 1.01 0.61 0.84 0.82 1.17 0.59 15.48%
  YoY % 38.61% 65.57% -27.38% 2.44% -29.91% 98.31% -
  Horiz. % 237.29% 171.19% 103.39% 142.37% 138.98% 198.31% 100.00%
P/EPS 15.43 -13.78 -25.57 -50.11 9.82 9.98 -22.79 -
  YoY % 211.97% 46.11% 48.97% -610.29% -1.60% 143.79% -
  Horiz. % -67.71% 60.47% 112.20% 219.88% -43.09% -43.79% 100.00%
EY 6.48 -7.25 -3.91 -2.00 10.18 10.02 -4.39 -
  YoY % 189.38% -85.42% -95.50% -119.65% 1.60% 328.25% -
  Horiz. % -147.61% 165.15% 89.07% 45.56% -231.89% -228.25% 100.00%
DY 2.59 1.37 2.11 1.47 3.16 0.86 1.94 4.93%
  YoY % 89.05% -35.07% 43.54% -53.48% 267.44% -55.67% -
  Horiz. % 133.51% 70.62% 108.76% 75.77% 162.89% 44.33% 100.00%
P/NAPS 1.41 1.04 0.63 0.87 1.00 1.49 0.71 12.11%
  YoY % 35.58% 65.08% -27.59% -13.00% -32.89% 109.86% -
  Horiz. % 198.59% 146.48% 88.73% 122.54% 140.85% 209.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 -
Price 2.3600 1.6900 1.0100 1.2500 1.4000 2.2900 1.6600 -
P/RPS 1.42 1.17 0.65 0.77 0.72 0.92 0.76 10.97%
  YoY % 21.37% 80.00% -15.58% 6.94% -21.74% 21.05% -
  Horiz. % 186.84% 153.95% 85.53% 101.32% 94.74% 121.05% 100.00%
P/EPS 15.63 -15.96 -27.19 -46.06 8.65 7.88 -29.32 -
  YoY % 197.93% 41.30% 40.97% -632.49% 9.77% 126.88% -
  Horiz. % -53.31% 54.43% 92.74% 157.09% -29.50% -26.88% 100.00%
EY 6.40 -6.27 -3.68 -2.17 11.56 12.69 -3.41 -
  YoY % 202.07% -70.38% -69.59% -118.77% -8.90% 472.14% -
  Horiz. % -187.68% 183.87% 107.92% 63.64% -339.00% -372.14% 100.00%
DY 2.56 1.19 1.98 1.60 3.59 1.09 1.51 9.19%
  YoY % 115.13% -39.90% 23.75% -55.43% 229.36% -27.81% -
  Horiz. % 169.54% 78.81% 131.13% 105.96% 237.75% 72.19% 100.00%
P/NAPS 1.43 1.21 0.66 0.80 0.88 1.18 0.92 7.62%
  YoY % 18.18% 83.33% -17.50% -9.09% -25.42% 28.26% -
  Horiz. % 155.43% 131.52% 71.74% 86.96% 95.65% 128.26% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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