Highlights

[UNISEM] YoY TTM Result on 2011-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -42.30%    YoY -     -64.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,000,022 1,012,874 1,095,688 1,223,313 1,376,279 986,845 1,325,906 -4.59%
  YoY % -1.27% -7.56% -10.43% -11.11% 39.46% -25.57% -
  Horiz. % 75.42% 76.39% 82.64% 92.26% 103.80% 74.43% 100.00%
PBT -24,171 -32,175 -20,530 58,288 191,048 -31,532 132,313 -
  YoY % 24.88% -56.72% -135.22% -69.49% 705.89% -123.83% -
  Horiz. % -18.27% -24.32% -15.52% 44.05% 144.39% -23.83% 100.00%
Tax -22,479 -4,164 4,890 5,616 -14,896 4,233 -2,201 47.27%
  YoY % -439.84% -185.15% -12.93% 137.70% -451.90% 292.32% -
  Horiz. % 1,021.31% 189.19% -222.17% -255.16% 676.78% -192.32% 100.00%
NP -46,650 -36,339 -15,640 63,904 176,152 -27,299 130,112 -
  YoY % -28.37% -132.35% -124.47% -63.72% 745.27% -120.98% -
  Horiz. % -35.85% -27.93% -12.02% 49.11% 135.38% -20.98% 100.00%
NP to SH -43,553 -34,088 -15,336 63,112 176,311 -25,431 129,207 -
  YoY % -27.77% -122.27% -124.30% -64.20% 793.29% -119.68% -
  Horiz. % -33.71% -26.38% -11.87% 48.85% 136.46% -19.68% 100.00%
Tax Rate - % - % - % -9.63 % 7.80 % - % 1.66 % -
  YoY % 0.00% 0.00% 0.00% -223.46% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -580.12% 469.88% 0.00% 100.00%
Total Cost 1,046,672 1,049,213 1,111,328 1,159,409 1,200,127 1,014,144 1,195,794 -2.19%
  YoY % -0.24% -5.59% -4.15% -3.39% 18.34% -15.19% -
  Horiz. % 87.53% 87.74% 92.94% 96.96% 100.36% 84.81% 100.00%
Net Worth 988,027 1,000,447 1,045,002 1,090,547 1,041,290 856,377 892,537 1.71%
  YoY % -1.24% -4.26% -4.18% 4.73% 21.59% -4.05% -
  Horiz. % 110.70% 112.09% 117.08% 122.19% 116.67% 95.95% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 26,982 13,495 13,625 33,716 13,163 11,788 23,565 2.28%
  YoY % 99.93% -0.96% -59.59% 156.13% 11.66% -49.97% -
  Horiz. % 114.50% 57.27% 57.82% 143.08% 55.86% 50.03% 100.00%
Div Payout % - % - % - % 53.42 % 7.47 % - % 18.24 % -
  YoY % 0.00% 0.00% 0.00% 615.13% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 292.87% 40.95% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 988,027 1,000,447 1,045,002 1,090,547 1,041,290 856,377 892,537 1.71%
  YoY % -1.24% -4.26% -4.18% 4.73% 21.59% -4.05% -
  Horiz. % 110.70% 112.09% 117.08% 122.19% 116.67% 95.95% 100.00%
NOSH 674,651 647,999 675,284 675,512 674,541 471,313 471,842 6.14%
  YoY % 4.11% -4.04% -0.03% 0.14% 43.12% -0.11% -
  Horiz. % 142.98% 137.33% 143.12% 143.16% 142.96% 99.89% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -4.66 % -3.59 % -1.43 % 5.22 % 12.80 % -2.77 % 9.81 % -
  YoY % -29.81% -151.05% -127.39% -59.22% 562.09% -128.24% -
  Horiz. % -47.50% -36.60% -14.58% 53.21% 130.48% -28.24% 100.00%
ROE -4.41 % -3.41 % -1.47 % 5.79 % 16.93 % -2.97 % 14.48 % -
  YoY % -29.33% -131.97% -125.39% -65.80% 670.03% -120.51% -
  Horiz. % -30.46% -23.55% -10.15% 39.99% 116.92% -20.51% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 148.23 156.31 162.26 181.09 204.03 209.38 281.01 -10.11%
  YoY % -5.17% -3.67% -10.40% -11.24% -2.56% -25.49% -
  Horiz. % 52.75% 55.62% 57.74% 64.44% 72.61% 74.51% 100.00%
EPS -6.46 -5.26 -2.27 9.34 26.14 -5.40 27.38 -
  YoY % -22.81% -131.72% -124.30% -64.27% 584.07% -119.72% -
  Horiz. % -23.59% -19.21% -8.29% 34.11% 95.47% -19.72% 100.00%
DPS 4.00 2.08 2.00 5.00 1.95 2.50 5.00 -3.65%
  YoY % 92.31% 4.00% -60.00% 156.41% -22.00% -50.00% -
  Horiz. % 80.00% 41.60% 40.00% 100.00% 39.00% 50.00% 100.00%
NAPS 1.4645 1.5439 1.5475 1.6144 1.5437 1.8170 1.8916 -4.17%
  YoY % -5.14% -0.23% -4.14% 4.58% -15.04% -3.94% -
  Horiz. % 77.42% 81.62% 81.81% 85.35% 81.61% 96.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 127.32 128.95 139.50 155.74 175.22 125.64 168.81 -4.59%
  YoY % -1.26% -7.56% -10.43% -11.12% 39.46% -25.57% -
  Horiz. % 75.42% 76.39% 82.64% 92.26% 103.80% 74.43% 100.00%
EPS -5.54 -4.34 -1.95 8.03 22.45 -3.24 16.45 -
  YoY % -27.65% -122.56% -124.28% -64.23% 792.90% -119.70% -
  Horiz. % -33.68% -26.38% -11.85% 48.81% 136.47% -19.70% 100.00%
DPS 3.44 1.72 1.73 4.29 1.68 1.50 3.00 2.31%
  YoY % 100.00% -0.58% -59.67% 155.36% 12.00% -50.00% -
  Horiz. % 114.67% 57.33% 57.67% 143.00% 56.00% 50.00% 100.00%
NAPS 1.2579 1.2737 1.3304 1.3884 1.3257 1.0903 1.1363 1.71%
  YoY % -1.24% -4.26% -4.18% 4.73% 21.59% -4.05% -
  Horiz. % 110.70% 112.09% 117.08% 122.19% 116.67% 95.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.6300 0.8550 1.0000 1.0200 1.9800 1.5700 1.3700 -
P/RPS 1.10 0.55 0.62 0.56 0.97 0.75 0.49 14.42%
  YoY % 100.00% -11.29% 10.71% -42.27% 29.33% 53.06% -
  Horiz. % 224.49% 112.24% 126.53% 114.29% 197.96% 153.06% 100.00%
P/EPS -25.25 -16.25 -44.03 10.92 7.58 -29.10 5.00 -
  YoY % -55.38% 63.09% -503.21% 44.06% 126.05% -682.00% -
  Horiz. % -505.00% -325.00% -880.60% 218.40% 151.60% -582.00% 100.00%
EY -3.96 -6.15 -2.27 9.16 13.20 -3.44 19.99 -
  YoY % 35.61% -170.93% -124.78% -30.61% 483.72% -117.21% -
  Horiz. % -19.81% -30.77% -11.36% 45.82% 66.03% -17.21% 100.00%
DY 2.45 2.44 2.00 4.90 0.99 1.59 3.65 -6.43%
  YoY % 0.41% 22.00% -59.18% 394.95% -37.74% -56.44% -
  Horiz. % 67.12% 66.85% 54.79% 134.25% 27.12% 43.56% 100.00%
P/NAPS 1.11 0.55 0.65 0.63 1.28 0.86 0.72 7.48%
  YoY % 101.82% -15.38% 3.17% -50.78% 48.84% 19.44% -
  Horiz. % 154.17% 76.39% 90.28% 87.50% 177.78% 119.44% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 02/11/09 19/11/08 -
Price 1.6800 0.8750 0.9500 1.2600 1.8300 1.5300 0.8000 -
P/RPS 1.13 0.56 0.59 0.70 0.90 0.73 0.28 26.17%
  YoY % 101.79% -5.08% -15.71% -22.22% 23.29% 160.71% -
  Horiz. % 403.57% 200.00% 210.71% 250.00% 321.43% 260.71% 100.00%
P/EPS -26.02 -16.63 -41.83 13.49 7.00 -28.36 2.92 -
  YoY % -56.46% 60.24% -410.08% 92.71% 124.68% -1,071.23% -
  Horiz. % -891.10% -569.52% -1,432.53% 461.99% 239.73% -971.23% 100.00%
EY -3.84 -6.01 -2.39 7.41 14.28 -3.53 34.23 -
  YoY % 36.11% -151.46% -132.25% -48.11% 504.53% -110.31% -
  Horiz. % -11.22% -17.56% -6.98% 21.65% 41.72% -10.31% 100.00%
DY 2.38 2.38 2.11 3.97 1.07 1.63 6.25 -14.86%
  YoY % 0.00% 12.80% -46.85% 271.03% -34.36% -73.92% -
  Horiz. % 38.08% 38.08% 33.76% 63.52% 17.12% 26.08% 100.00%
P/NAPS 1.15 0.57 0.61 0.78 1.19 0.84 0.42 18.27%
  YoY % 101.75% -6.56% -21.79% -34.45% 41.67% 100.00% -
  Horiz. % 273.81% 135.71% 145.24% 185.71% 283.33% 200.00% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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