Highlights

[UNISEM] YoY TTM Result on 2011-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -68.55%    YoY -     -89.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,038,279 990,554 1,091,948 1,160,863 1,395,078 1,036,310 1,233,381 -2.83%
  YoY % 4.82% -9.29% -5.94% -16.79% 34.62% -15.98% -
  Horiz. % 84.18% 80.31% 88.53% 94.12% 113.11% 84.02% 100.00%
PBT 84,519 -94,791 -35,432 14,381 193,289 58,381 23,992 23.34%
  YoY % 189.16% -167.53% -346.38% -92.56% 231.08% 143.34% -
  Horiz. % 352.28% -395.09% -147.68% 59.94% 805.64% 243.34% 100.00%
Tax -16,769 -14,498 2,140 5,326 -10,331 2,366 -5,656 19.85%
  YoY % -15.66% -777.48% -59.82% 151.55% -536.64% 141.83% -
  Horiz. % 296.48% 256.33% -37.84% -94.17% 182.66% -41.83% 100.00%
NP 67,750 -109,289 -33,292 19,707 182,958 60,747 18,336 24.32%
  YoY % 161.99% -228.27% -268.93% -89.23% 201.18% 231.30% -
  Horiz. % 369.49% -596.04% -181.57% 107.48% 997.81% 331.30% 100.00%
NP to SH 68,422 -105,368 -32,306 19,851 181,941 61,823 19,837 22.91%
  YoY % 164.94% -226.16% -262.74% -89.09% 194.29% 211.65% -
  Horiz. % 344.92% -531.17% -162.86% 100.07% 917.18% 311.65% 100.00%
Tax Rate 19.84 % - % - % -37.03 % 5.34 % -4.05 % 23.57 % -2.83%
  YoY % 0.00% 0.00% 0.00% -793.45% 231.85% -117.18% -
  Horiz. % 84.17% 0.00% 0.00% -157.11% 22.66% -17.18% 100.00%
Total Cost 970,529 1,099,843 1,125,240 1,141,156 1,212,120 975,563 1,215,045 -3.67%
  YoY % -11.76% -2.26% -1.39% -5.85% 24.25% -19.71% -
  Horiz. % 79.88% 90.52% 92.61% 93.92% 99.76% 80.29% 100.00%
Net Worth 1,026,356 960,821 1,028,762 1,100,747 1,060,193 949,825 836,444 3.47%
  YoY % 6.82% -6.60% -6.54% 3.83% 11.62% 13.56% -
  Horiz. % 122.70% 114.87% 122.99% 131.60% 126.75% 113.56% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 40,491 13,489 13,495 13,625 33,919 12,961 11,788 22.82%
  YoY % 200.18% -0.05% -0.96% -59.83% 161.69% 9.95% -
  Horiz. % 343.47% 114.42% 114.48% 115.58% 287.72% 109.95% 100.00%
Div Payout % 59.18 % - % - % 68.64 % 18.64 % 20.97 % 59.43 % -0.07%
  YoY % 0.00% 0.00% 0.00% 268.24% -11.11% -64.71% -
  Horiz. % 99.58% 0.00% 0.00% 115.50% 31.36% 35.29% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,026,356 960,821 1,028,762 1,100,747 1,060,193 949,825 836,444 3.47%
  YoY % 6.82% -6.60% -6.54% 3.83% 11.62% 13.56% -
  Horiz. % 122.70% 114.87% 122.99% 131.60% 126.75% 113.56% 100.00%
NOSH 674,968 674,450 674,775 681,282 674,337 518,463 471,555 6.16%
  YoY % 0.08% -0.05% -0.96% 1.03% 30.06% 9.95% -
  Horiz. % 143.14% 143.03% 143.10% 144.48% 143.00% 109.95% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.53 % -11.03 % -3.05 % 1.70 % 13.11 % 5.86 % 1.49 % 27.91%
  YoY % 159.20% -261.64% -279.41% -87.03% 123.72% 293.29% -
  Horiz. % 438.26% -740.27% -204.70% 114.09% 879.87% 393.29% 100.00%
ROE 6.67 % -10.97 % -3.14 % 1.80 % 17.16 % 6.51 % 2.37 % 18.81%
  YoY % 160.80% -249.36% -274.44% -89.51% 163.59% 174.68% -
  Horiz. % 281.43% -462.87% -132.49% 75.95% 724.05% 274.68% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 153.83 146.87 161.82 170.39 206.88 199.88 261.56 -8.46%
  YoY % 4.74% -9.24% -5.03% -17.64% 3.50% -23.58% -
  Horiz. % 58.81% 56.15% 61.87% 65.14% 79.09% 76.42% 100.00%
EPS 10.14 -15.62 -4.79 2.91 26.98 11.92 4.21 15.77%
  YoY % 164.92% -226.10% -264.60% -89.21% 126.34% 183.14% -
  Horiz. % 240.86% -371.02% -113.78% 69.12% 640.86% 283.14% 100.00%
DPS 6.00 2.00 2.00 2.00 5.03 2.50 2.50 15.70%
  YoY % 200.00% 0.00% 0.00% -60.24% 101.20% 0.00% -
  Horiz. % 240.00% 80.00% 80.00% 80.00% 201.20% 100.00% 100.00%
NAPS 1.5206 1.4246 1.5246 1.6157 1.5722 1.8320 1.7738 -2.53%
  YoY % 6.74% -6.56% -5.64% 2.77% -14.18% 3.28% -
  Horiz. % 85.73% 80.31% 85.95% 91.09% 88.63% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 141.49 134.98 148.80 158.19 190.11 141.22 168.07 -2.83%
  YoY % 4.82% -9.29% -5.94% -16.79% 34.62% -15.98% -
  Horiz. % 84.19% 80.31% 88.53% 94.12% 113.11% 84.02% 100.00%
EPS 9.32 -14.36 -4.40 2.71 24.79 8.42 2.70 22.92%
  YoY % 164.90% -226.36% -262.36% -89.07% 194.42% 211.85% -
  Horiz. % 345.19% -531.85% -162.96% 100.37% 918.15% 311.85% 100.00%
DPS 5.52 1.84 1.84 1.86 4.62 1.77 1.61 22.78%
  YoY % 200.00% 0.00% -1.08% -59.74% 161.02% 9.94% -
  Horiz. % 342.86% 114.29% 114.29% 115.53% 286.96% 109.94% 100.00%
NAPS 1.3986 1.3093 1.4019 1.5000 1.4447 1.2943 1.1398 3.47%
  YoY % 6.82% -6.61% -6.54% 3.83% 11.62% 13.56% -
  Horiz. % 122.71% 114.87% 123.00% 131.60% 126.75% 113.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.7800 1.0000 0.8600 1.0900 2.3000 1.6400 0.7000 -
P/RPS 1.16 0.68 0.53 0.64 1.11 0.82 0.27 27.49%
  YoY % 70.59% 28.30% -17.19% -42.34% 35.37% 203.70% -
  Horiz. % 429.63% 251.85% 196.30% 237.04% 411.11% 303.70% 100.00%
P/EPS 17.56 -6.40 -17.96 37.41 8.52 13.75 16.64 0.90%
  YoY % 374.38% 64.37% -148.01% 339.08% -38.04% -17.37% -
  Horiz. % 105.53% -38.46% -107.93% 224.82% 51.20% 82.63% 100.00%
EY 5.69 -15.62 -5.57 2.67 11.73 7.27 6.01 -0.91%
  YoY % 136.43% -180.43% -308.61% -77.24% 61.35% 20.97% -
  Horiz. % 94.68% -259.90% -92.68% 44.43% 195.17% 120.97% 100.00%
DY 3.37 2.00 2.33 1.83 2.19 1.52 3.57 -0.96%
  YoY % 68.50% -14.16% 27.32% -16.44% 44.08% -57.42% -
  Horiz. % 94.40% 56.02% 65.27% 51.26% 61.34% 42.58% 100.00%
P/NAPS 1.17 0.70 0.56 0.67 1.46 0.90 0.39 20.08%
  YoY % 67.14% 25.00% -16.42% -54.11% 62.22% 130.77% -
  Horiz. % 300.00% 179.49% 143.59% 171.79% 374.36% 230.77% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 22/02/10 26/02/09 -
Price 2.1200 1.0700 0.9900 1.4700 1.8000 2.2000 0.6000 -
P/RPS 1.38 0.73 0.61 0.86 0.87 1.10 0.23 34.78%
  YoY % 89.04% 19.67% -29.07% -1.15% -20.91% 378.26% -
  Horiz. % 600.00% 317.39% 265.22% 373.91% 378.26% 478.26% 100.00%
P/EPS 20.91 -6.85 -20.68 50.45 6.67 18.45 14.26 6.58%
  YoY % 405.26% 66.88% -140.99% 656.37% -63.85% 29.38% -
  Horiz. % 146.63% -48.04% -145.02% 353.79% 46.77% 129.38% 100.00%
EY 4.78 -14.60 -4.84 1.98 14.99 5.42 7.01 -6.18%
  YoY % 132.74% -201.65% -344.44% -86.79% 176.57% -22.68% -
  Horiz. % 68.19% -208.27% -69.04% 28.25% 213.84% 77.32% 100.00%
DY 2.83 1.87 2.02 1.36 2.79 1.14 4.17 -6.25%
  YoY % 51.34% -7.43% 48.53% -51.25% 144.74% -72.66% -
  Horiz. % 67.87% 44.84% 48.44% 32.61% 66.91% 27.34% 100.00%
P/NAPS 1.39 0.75 0.65 0.91 1.14 1.20 0.34 26.44%
  YoY % 85.33% 15.38% -28.57% -20.18% -5.00% 252.94% -
  Horiz. % 408.82% 220.59% 191.18% 267.65% 335.29% 352.94% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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