Highlights

[UNISEM] YoY TTM Result on 2010-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     3.19%    YoY -     194.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 990,554 1,091,948 1,160,863 1,395,078 1,036,310 1,233,381 972,484 0.31%
  YoY % -9.29% -5.94% -16.79% 34.62% -15.98% 26.83% -
  Horiz. % 101.86% 112.28% 119.37% 143.46% 106.56% 126.83% 100.00%
PBT -94,791 -35,432 14,381 193,289 58,381 23,992 117,738 -
  YoY % -167.53% -346.38% -92.56% 231.08% 143.34% -79.62% -
  Horiz. % -80.51% -30.09% 12.21% 164.17% 49.59% 20.38% 100.00%
Tax -14,498 2,140 5,326 -10,331 2,366 -5,656 1,875 -
  YoY % -777.48% -59.82% 151.55% -536.64% 141.83% -401.65% -
  Horiz. % -773.23% 114.13% 284.05% -550.99% 126.19% -301.65% 100.00%
NP -109,289 -33,292 19,707 182,958 60,747 18,336 119,613 -
  YoY % -228.27% -268.93% -89.23% 201.18% 231.30% -84.67% -
  Horiz. % -91.37% -27.83% 16.48% 152.96% 50.79% 15.33% 100.00%
NP to SH -105,368 -32,306 19,851 181,941 61,823 19,837 119,093 -
  YoY % -226.16% -262.74% -89.09% 194.29% 211.65% -83.34% -
  Horiz. % -88.48% -27.13% 16.67% 152.77% 51.91% 16.66% 100.00%
Tax Rate - % - % -37.03 % 5.34 % -4.05 % 23.57 % -1.59 % -
  YoY % 0.00% 0.00% -793.45% 231.85% -117.18% 1,582.39% -
  Horiz. % 0.00% 0.00% 2,328.93% -335.85% 254.72% -1,482.39% 100.00%
Total Cost 1,099,843 1,125,240 1,141,156 1,212,120 975,563 1,215,045 852,871 4.33%
  YoY % -2.26% -1.39% -5.85% 24.25% -19.71% 42.47% -
  Horiz. % 128.96% 131.94% 133.80% 142.12% 114.39% 142.47% 100.00%
Net Worth 960,821 1,028,762 1,100,747 1,060,193 949,825 836,444 814,880 2.78%
  YoY % -6.60% -6.54% 3.83% 11.62% 13.56% 2.65% -
  Horiz. % 117.91% 126.25% 135.08% 130.10% 116.56% 102.65% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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 % - % - % 68.64 % 18.64 % 20.97 % 59.43 % 39.58 % -
  YoY % 0.00% 0.00% 268.24% -11.11% -64.71% 50.15% -
  Horiz. % 0.00% 0.00% 173.42% 47.09% 52.98% 150.15% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 960,821 1,028,762 1,100,747 1,060,193 949,825 836,444 814,880 2.78%
  YoY % -6.60% -6.54% 3.83% 11.62% 13.56% 2.65% -
  Horiz. % 117.91% 126.25% 135.08% 130.10% 116.56% 102.65% 100.00%
NOSH 674,450 674,775 681,282 674,337 518,463 471,555 471,301 6.15%
  YoY % -0.05% -0.96% 1.03% 30.06% 9.95% 0.05% -
  Horiz. % 143.10% 143.17% 144.55% 143.08% 110.01% 100.05% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -11.03 % -3.05 % 1.70 % 13.11 % 5.86 % 1.49 % 12.30 % -
  YoY % -261.64% -279.41% -87.03% 123.72% 293.29% -87.89% -
  Horiz. % -89.67% -24.80% 13.82% 106.59% 47.64% 12.11% 100.00%
ROE -10.97 % -3.14 % 1.80 % 17.16 % 6.51 % 2.37 % 14.61 % -
  YoY % -249.36% -274.44% -89.51% 163.59% 174.68% -83.78% -
  Horiz. % -75.09% -21.49% 12.32% 117.45% 44.56% 16.22% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 146.87 161.82 170.39 206.88 199.88 261.56 206.34 -5.50%
  YoY % -9.24% -5.03% -17.64% 3.50% -23.58% 26.76% -
  Horiz. % 71.18% 78.42% 82.58% 100.26% 96.87% 126.76% 100.00%
EPS -15.62 -4.79 2.91 26.98 11.92 4.21 25.27 -
  YoY % -226.10% -264.60% -89.21% 126.34% 183.14% -83.34% -
  Horiz. % -61.81% -18.96% 11.52% 106.77% 47.17% 16.66% 100.00%
DPS 2.00 2.00 2.00 5.03 2.50 2.50 10.00 -23.51%
  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 1.4246 1.5246 1.6157 1.5722 1.8320 1.7738 1.7290 -3.17%
  YoY % -6.56% -5.64% 2.77% -14.18% 3.28% 2.59% -
  Horiz. % 82.39% 88.18% 93.45% 90.93% 105.96% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 134.98 148.80 158.19 190.11 141.22 168.07 132.52 0.31%
  YoY % -9.29% -5.94% -16.79% 34.62% -15.98% 26.83% -
  Horiz. % 101.86% 112.28% 119.37% 143.46% 106.57% 126.83% 100.00%
EPS -14.36 -4.40 2.71 24.79 8.42 2.70 16.23 -
  YoY % -226.36% -262.36% -89.07% 194.42% 211.85% -83.36% -
  Horiz. % -88.48% -27.11% 16.70% 152.74% 51.88% 16.64% 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 1.3093 1.4019 1.5000 1.4447 1.2943 1.1398 1.1104 2.78%
  YoY % -6.61% -6.54% 3.83% 11.62% 13.56% 2.65% -
  Horiz. % 117.91% 126.25% 135.09% 130.11% 116.56% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0000 0.8600 1.0900 2.3000 1.6400 0.7000 1.6500 -
P/RPS 0.68 0.53 0.64 1.11 0.82 0.27 0.80 -2.67%
  YoY % 28.30% -17.19% -42.34% 35.37% 203.70% -66.25% -
  Horiz. % 85.00% 66.25% 80.00% 138.75% 102.50% 33.75% 100.00%
P/EPS -6.40 -17.96 37.41 8.52 13.75 16.64 6.53 -
  YoY % 64.37% -148.01% 339.08% -38.04% -17.37% 154.82% -
  Horiz. % -98.01% -275.04% 572.89% 130.47% 210.57% 254.82% 100.00%
EY -15.62 -5.57 2.67 11.73 7.27 6.01 15.31 -
  YoY % -180.43% -308.61% -77.24% 61.35% 20.97% -60.74% -
  Horiz. % -102.02% -36.38% 17.44% 76.62% 47.49% 39.26% 100.00%
DY 2.00 2.33 1.83 2.19 1.52 3.57 6.06 -16.86%
  YoY % -14.16% 27.32% -16.44% 44.08% -57.42% -41.09% -
  Horiz. % 33.00% 38.45% 30.20% 36.14% 25.08% 58.91% 100.00%
P/NAPS 0.70 0.56 0.67 1.46 0.90 0.39 0.95 -4.96%
  YoY % 25.00% -16.42% -54.11% 62.22% 130.77% -58.95% -
  Horiz. % 73.68% 58.95% 70.53% 153.68% 94.74% 41.05% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 18/02/13 21/02/12 24/02/11 22/02/10 26/02/09 20/02/08 -
Price 1.0700 0.9900 1.4700 1.8000 2.2000 0.6000 1.5100 -
P/RPS 0.73 0.61 0.86 0.87 1.10 0.23 0.73 -
  YoY % 19.67% -29.07% -1.15% -20.91% 378.26% -68.49% -
  Horiz. % 100.00% 83.56% 117.81% 119.18% 150.68% 31.51% 100.00%
P/EPS -6.85 -20.68 50.45 6.67 18.45 14.26 5.98 -
  YoY % 66.88% -140.99% 656.37% -63.85% 29.38% 138.46% -
  Horiz. % -114.55% -345.82% 843.65% 111.54% 308.53% 238.46% 100.00%
EY -14.60 -4.84 1.98 14.99 5.42 7.01 16.73 -
  YoY % -201.65% -344.44% -86.79% 176.57% -22.68% -58.10% -
  Horiz. % -87.27% -28.93% 11.84% 89.60% 32.40% 41.90% 100.00%
DY 1.87 2.02 1.36 2.79 1.14 4.17 6.62 -18.98%
  YoY % -7.43% 48.53% -51.25% 144.74% -72.66% -37.01% -
  Horiz. % 28.25% 30.51% 20.54% 42.15% 17.22% 62.99% 100.00%
P/NAPS 0.75 0.65 0.91 1.14 1.20 0.34 0.87 -2.44%
  YoY % 15.38% -28.57% -20.18% -5.00% 252.94% -60.92% -
  Horiz. % 86.21% 74.71% 104.60% 131.03% 137.93% 39.08% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

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