Highlights

[UNISEM] YoY TTM Result on 2009-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     4.67%    YoY -     -119.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,095,688 1,223,313 1,376,279 986,845 1,325,906 784,291 688,910 8.03%
  YoY % -10.43% -11.11% 39.46% -25.57% 69.06% 13.85% -
  Horiz. % 159.05% 177.57% 199.78% 143.25% 192.46% 113.85% 100.00%
PBT -20,530 58,288 191,048 -31,532 132,313 83,712 90,499 -
  YoY % -135.22% -69.49% 705.89% -123.83% 58.06% -7.50% -
  Horiz. % -22.69% 64.41% 211.11% -34.84% 146.20% 92.50% 100.00%
Tax 4,890 5,616 -14,896 4,233 -2,201 -750 -23,437 -
  YoY % -12.93% 137.70% -451.90% 292.32% -193.47% 96.80% -
  Horiz. % -20.86% -23.96% 63.56% -18.06% 9.39% 3.20% 100.00%
NP -15,640 63,904 176,152 -27,299 130,112 82,962 67,062 -
  YoY % -124.47% -63.72% 745.27% -120.98% 56.83% 23.71% -
  Horiz. % -23.32% 95.29% 262.67% -40.71% 194.02% 123.71% 100.00%
NP to SH -15,336 63,112 176,311 -25,431 129,207 83,819 68,413 -
  YoY % -124.30% -64.20% 793.29% -119.68% 54.15% 22.52% -
  Horiz. % -22.42% 92.25% 257.72% -37.17% 188.86% 122.52% 100.00%
Tax Rate - % -9.63 % 7.80 % - % 1.66 % 0.90 % 25.90 % -
  YoY % 0.00% -223.46% 0.00% 0.00% 84.44% -96.53% -
  Horiz. % 0.00% -37.18% 30.12% 0.00% 6.41% 3.47% 100.00%
Total Cost 1,111,328 1,159,409 1,200,127 1,014,144 1,195,794 701,329 621,848 10.15%
  YoY % -4.15% -3.39% 18.34% -15.19% 70.50% 12.78% -
  Horiz. % 178.71% 186.45% 192.99% 163.09% 192.30% 112.78% 100.00%
Net Worth 1,045,002 1,090,547 1,041,290 856,377 892,537 786,658 661,654 7.91%
  YoY % -4.18% 4.73% 21.59% -4.05% 13.46% 18.89% -
  Horiz. % 157.94% 164.82% 157.38% 129.43% 134.89% 118.89% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,625 33,716 13,163 11,788 23,565 45,915 44,714 -17.95%
  YoY % -59.59% 156.13% 11.66% -49.97% -48.68% 2.69% -
  Horiz. % 30.47% 75.40% 29.44% 26.36% 52.70% 102.69% 100.00%
Div Payout % - % 53.42 % 7.47 % - % 18.24 % 54.78 % 65.36 % -
  YoY % 0.00% 615.13% 0.00% 0.00% -66.70% -16.19% -
  Horiz. % 0.00% 81.73% 11.43% 0.00% 27.91% 83.81% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,045,002 1,090,547 1,041,290 856,377 892,537 786,658 661,654 7.91%
  YoY % -4.18% 4.73% 21.59% -4.05% 13.46% 18.89% -
  Horiz. % 157.94% 164.82% 157.38% 129.43% 134.89% 118.89% 100.00%
NOSH 675,284 675,512 674,541 471,313 471,842 471,363 446,550 7.13%
  YoY % -0.03% 0.14% 43.12% -0.11% 0.10% 5.56% -
  Horiz. % 151.22% 151.27% 151.06% 105.55% 105.66% 105.56% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.43 % 5.22 % 12.80 % -2.77 % 9.81 % 10.58 % 9.73 % -
  YoY % -127.39% -59.22% 562.09% -128.24% -7.28% 8.74% -
  Horiz. % -14.70% 53.65% 131.55% -28.47% 100.82% 108.74% 100.00%
ROE -1.47 % 5.79 % 16.93 % -2.97 % 14.48 % 10.66 % 10.34 % -
  YoY % -125.39% -65.80% 670.03% -120.51% 35.83% 3.09% -
  Horiz. % -14.22% 56.00% 163.73% -28.72% 140.04% 103.09% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 162.26 181.09 204.03 209.38 281.01 166.39 154.27 0.84%
  YoY % -10.40% -11.24% -2.56% -25.49% 68.89% 7.86% -
  Horiz. % 105.18% 117.39% 132.26% 135.72% 182.15% 107.86% 100.00%
EPS -2.27 9.34 26.14 -5.40 27.38 17.78 15.32 -
  YoY % -124.30% -64.27% 584.07% -119.72% 53.99% 16.06% -
  Horiz. % -14.82% 60.97% 170.63% -35.25% 178.72% 116.06% 100.00%
DPS 2.00 5.00 1.95 2.50 5.00 9.74 10.00 -23.51%
  YoY % -60.00% 156.41% -22.00% -50.00% -48.67% -2.60% -
  Horiz. % 20.00% 50.00% 19.50% 25.00% 50.00% 97.40% 100.00%
NAPS 1.5475 1.6144 1.5437 1.8170 1.8916 1.6689 1.4817 0.73%
  YoY % -4.14% 4.58% -15.04% -3.94% 13.34% 12.63% -
  Horiz. % 104.44% 108.96% 104.18% 122.63% 127.66% 112.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 149.31 166.70 187.55 134.48 180.68 106.88 93.88 8.03%
  YoY % -10.43% -11.12% 39.46% -25.57% 69.05% 13.85% -
  Horiz. % 159.04% 177.57% 199.78% 143.25% 192.46% 113.85% 100.00%
EPS -2.09 8.60 24.03 -3.47 17.61 11.42 9.32 -
  YoY % -124.30% -64.21% 792.51% -119.70% 54.20% 22.53% -
  Horiz. % -22.42% 92.27% 257.83% -37.23% 188.95% 122.53% 100.00%
DPS 1.86 4.59 1.79 1.61 3.21 6.26 6.09 -17.92%
  YoY % -59.48% 156.42% 11.18% -49.84% -48.72% 2.79% -
  Horiz. % 30.54% 75.37% 29.39% 26.44% 52.71% 102.79% 100.00%
NAPS 1.4240 1.4861 1.4190 1.1670 1.2163 1.0720 0.9016 7.91%
  YoY % -4.18% 4.73% 21.59% -4.05% 13.46% 18.90% -
  Horiz. % 157.94% 164.83% 157.39% 129.44% 134.90% 118.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.0000 1.0200 1.9800 1.5700 1.3700 1.6000 1.4600 -
P/RPS 0.62 0.56 0.97 0.75 0.49 0.96 0.95 -6.86%
  YoY % 10.71% -42.27% 29.33% 53.06% -48.96% 1.05% -
  Horiz. % 65.26% 58.95% 102.11% 78.95% 51.58% 101.05% 100.00%
P/EPS -44.03 10.92 7.58 -29.10 5.00 9.00 9.53 -
  YoY % -503.21% 44.06% 126.05% -682.00% -44.44% -5.56% -
  Horiz. % -462.01% 114.59% 79.54% -305.35% 52.47% 94.44% 100.00%
EY -2.27 9.16 13.20 -3.44 19.99 11.11 10.49 -
  YoY % -124.78% -30.61% 483.72% -117.21% 79.93% 5.91% -
  Horiz. % -21.64% 87.32% 125.83% -32.79% 190.56% 105.91% 100.00%
DY 2.00 4.90 0.99 1.59 3.65 6.09 6.85 -18.53%
  YoY % -59.18% 394.95% -37.74% -56.44% -40.07% -11.09% -
  Horiz. % 29.20% 71.53% 14.45% 23.21% 53.28% 88.91% 100.00%
P/NAPS 0.65 0.63 1.28 0.86 0.72 0.96 0.99 -6.77%
  YoY % 3.17% -50.78% 48.84% 19.44% -25.00% -3.03% -
  Horiz. % 65.66% 63.64% 129.29% 86.87% 72.73% 96.97% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 01/11/11 02/11/10 02/11/09 19/11/08 01/11/07 06/11/06 -
Price 0.9500 1.2600 1.8300 1.5300 0.8000 1.8400 1.6000 -
P/RPS 0.59 0.70 0.90 0.73 0.28 1.11 1.04 -9.01%
  YoY % -15.71% -22.22% 23.29% 160.71% -74.77% 6.73% -
  Horiz. % 56.73% 67.31% 86.54% 70.19% 26.92% 106.73% 100.00%
P/EPS -41.83 13.49 7.00 -28.36 2.92 10.35 10.44 -
  YoY % -410.08% 92.71% 124.68% -1,071.23% -71.79% -0.86% -
  Horiz. % -400.67% 129.21% 67.05% -271.65% 27.97% 99.14% 100.00%
EY -2.39 7.41 14.28 -3.53 34.23 9.66 9.58 -
  YoY % -132.25% -48.11% 504.53% -110.31% 254.35% 0.84% -
  Horiz. % -24.95% 77.35% 149.06% -36.85% 357.31% 100.84% 100.00%
DY 2.11 3.97 1.07 1.63 6.25 5.29 6.25 -16.54%
  YoY % -46.85% 271.03% -34.36% -73.92% 18.15% -15.36% -
  Horiz. % 33.76% 63.52% 17.12% 26.08% 100.00% 84.64% 100.00%
P/NAPS 0.61 0.78 1.19 0.84 0.42 1.10 1.08 -9.07%
  YoY % -21.79% -34.45% 41.67% 100.00% -61.82% 1.85% -
  Horiz. % 56.48% 72.22% 110.19% 77.78% 38.89% 101.85% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

123  841  405  913 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.215-0.04 
 SAPNRG 0.125-0.005 
 PWORTH 0.040.00 
 PHB 0.03-0.01 
 TRIVE 0.020.00 
 PHB-WB 0.015-0.01 
 AT 0.095-0.01 
 BORNOIL 0.0650.00 
 LAMBO 0.045-0.01 
 GPA 0.1650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers