Highlights

[UNISEM] YoY TTM Result on 2010-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 05-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     104.68%    YoY -     596.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,085,060 1,125,499 1,357,801 1,184,880 1,103,382 1,136,193 669,685 8.37%
  YoY % -3.59% -17.11% 14.59% 7.39% -2.89% 69.66% -
  Horiz. % 162.03% 168.06% 202.75% 176.93% 164.76% 169.66% 100.00%
PBT -29,515 -7,347 152,977 130,599 -25,731 133,633 71,601 -
  YoY % -301.73% -104.80% 17.13% 607.56% -119.25% 86.64% -
  Horiz. % -41.22% -10.26% 213.65% 182.40% -35.94% 186.64% 100.00%
Tax -374 7,930 -5,908 -5,099 -1,482 5,602 -13,748 -45.13%
  YoY % -104.72% 234.22% -15.87% -244.06% -126.45% 140.75% -
  Horiz. % 2.72% -57.68% 42.97% 37.09% 10.78% -40.75% 100.00%
NP -29,889 583 147,069 125,500 -27,213 139,235 57,853 -
  YoY % -5,226.76% -99.60% 17.19% 561.18% -119.54% 140.67% -
  Horiz. % -51.66% 1.01% 254.21% 216.93% -47.04% 240.67% 100.00%
NP to SH -28,521 1,236 145,401 126,539 -25,490 138,508 58,878 -
  YoY % -2,407.52% -99.15% 14.91% 596.43% -118.40% 135.25% -
  Horiz. % -48.44% 2.10% 246.95% 214.92% -43.29% 235.25% 100.00%
Tax Rate - % - % 3.86 % 3.90 % - % -4.19 % 19.20 % -
  YoY % 0.00% 0.00% -1.03% 0.00% 0.00% -121.82% -
  Horiz. % 0.00% 0.00% 20.10% 20.31% 0.00% -21.82% 100.00%
Total Cost 1,114,949 1,124,916 1,210,732 1,059,380 1,130,595 996,958 611,832 10.51%
  YoY % -0.89% -7.09% 14.29% -6.30% 13.40% 62.95% -
  Horiz. % 182.23% 183.86% 197.89% 173.15% 184.79% 162.95% 100.00%
Net Worth 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 669,660 7.30%
  YoY % -2.95% -1.34% 11.17% 14.95% 1.20% 23.29% -
  Horiz. % 152.64% 157.28% 159.42% 143.41% 124.76% 123.29% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 13,495 13,625 33,919 12,961 11,788 47,133 44,675 -18.07%
  YoY % -0.96% -59.83% 161.69% 9.95% -74.99% 5.50% -
  Horiz. % 30.21% 30.50% 75.92% 29.01% 26.39% 105.50% 100.00%
Div Payout % - % 1,102.40 % 23.33 % 10.24 % - % 34.03 % 75.88 % -
  YoY % 0.00% 4,625.25% 127.83% 0.00% 0.00% -55.15% -
  Horiz. % 0.00% 1,452.82% 30.75% 13.49% 0.00% 44.85% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 669,660 7.30%
  YoY % -2.95% -1.34% 11.17% 14.95% 1.20% 23.29% -
  Horiz. % 152.64% 157.28% 159.42% 143.41% 124.76% 123.29% 100.00%
NOSH 671,999 673,084 678,133 518,381 471,224 471,122 470,333 6.12%
  YoY % -0.16% -0.74% 30.82% 10.01% 0.02% 0.17% -
  Horiz. % 142.88% 143.11% 144.18% 110.22% 100.19% 100.17% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.75 % 0.05 % 10.83 % 10.59 % -2.47 % 12.25 % 8.64 % -
  YoY % -5,600.00% -99.54% 2.27% 528.74% -120.16% 41.78% -
  Horiz. % -31.83% 0.58% 125.35% 122.57% -28.59% 141.78% 100.00%
ROE -2.79 % 0.12 % 13.62 % 13.18 % -3.05 % 16.78 % 8.79 % -
  YoY % -2,425.00% -99.12% 3.34% 532.13% -118.18% 90.90% -
  Horiz. % -31.74% 1.37% 154.95% 149.94% -34.70% 190.90% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 161.47 167.22 200.23 228.57 234.15 241.17 142.39 2.12%
  YoY % -3.44% -16.49% -12.40% -2.38% -2.91% 69.37% -
  Horiz. % 113.40% 117.44% 140.62% 160.52% 164.44% 169.37% 100.00%
EPS -4.24 0.18 21.44 24.41 -5.41 29.40 12.52 -
  YoY % -2,455.56% -99.16% -12.17% 551.20% -118.40% 134.82% -
  Horiz. % -33.87% 1.44% 171.25% 194.97% -43.21% 234.82% 100.00%
DPS 2.00 2.00 5.00 2.50 2.50 10.00 9.50 -22.85%
  YoY % 0.00% -60.00% 100.00% 0.00% -75.00% 5.26% -
  Horiz. % 21.05% 21.05% 52.63% 26.32% 26.32% 105.26% 100.00%
NAPS 1.5211 1.5648 1.5743 1.8526 1.7730 1.7524 1.4238 1.11%
  YoY % -2.79% -0.60% -15.02% 4.49% 1.18% 23.08% -
  Horiz. % 106.83% 109.90% 110.57% 130.12% 124.53% 123.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 147.86 153.37 185.03 161.46 150.36 154.83 91.26 8.37%
  YoY % -3.59% -17.11% 14.60% 7.38% -2.89% 69.66% -
  Horiz. % 162.02% 168.06% 202.75% 176.92% 164.76% 169.66% 100.00%
EPS -3.89 0.17 19.81 17.24 -3.47 18.87 8.02 -
  YoY % -2,388.24% -99.14% 14.91% 596.83% -118.39% 135.29% -
  Horiz. % -48.50% 2.12% 247.01% 214.96% -43.27% 235.29% 100.00%
DPS 1.84 1.86 4.62 1.77 1.61 6.42 6.09 -18.07%
  YoY % -1.08% -59.74% 161.02% 9.94% -74.92% 5.42% -
  Horiz. % 30.21% 30.54% 75.86% 29.06% 26.44% 105.42% 100.00%
NAPS 1.3929 1.4353 1.4548 1.3087 1.1385 1.1250 0.9126 7.29%
  YoY % -2.95% -1.34% 11.16% 14.95% 1.20% 23.27% -
  Horiz. % 152.63% 157.28% 159.41% 143.40% 124.75% 123.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.8900 1.4700 1.9100 2.6800 0.5600 1.2500 2.0000 -
P/RPS 0.55 0.88 0.95 1.17 0.24 0.52 1.40 -14.41%
  YoY % -37.50% -7.37% -18.80% 387.50% -53.85% -62.86% -
  Horiz. % 39.29% 62.86% 67.86% 83.57% 17.14% 37.14% 100.00%
P/EPS -20.97 800.51 8.91 10.98 -10.35 4.25 15.98 -
  YoY % -102.62% 8,884.40% -18.85% 206.09% -343.53% -73.40% -
  Horiz. % -131.23% 5,009.45% 55.76% 68.71% -64.77% 26.60% 100.00%
EY -4.77 0.12 11.23 9.11 -9.66 23.52 6.26 -
  YoY % -4,075.00% -98.93% 23.27% 194.31% -141.07% 275.72% -
  Horiz. % -76.20% 1.92% 179.39% 145.53% -154.31% 375.72% 100.00%
DY 2.25 1.36 2.62 0.93 4.46 8.00 4.75 -11.70%
  YoY % 65.44% -48.09% 181.72% -79.15% -44.25% 68.42% -
  Horiz. % 47.37% 28.63% 55.16% 19.58% 93.89% 168.42% 100.00%
P/NAPS 0.59 0.94 1.21 1.45 0.32 0.71 1.40 -13.40%
  YoY % -37.23% -22.31% -16.55% 353.13% -54.93% -49.29% -
  Horiz. % 42.14% 67.14% 86.43% 103.57% 22.86% 50.71% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 08/05/08 15/05/07 -
Price 0.8800 1.4600 1.9700 3.2500 1.1000 1.4500 1.8600 -
P/RPS 0.55 0.87 0.98 1.42 0.47 0.60 1.31 -13.46%
  YoY % -36.78% -11.22% -30.99% 202.13% -21.67% -54.20% -
  Horiz. % 41.98% 66.41% 74.81% 108.40% 35.88% 45.80% 100.00%
P/EPS -20.73 795.07 9.19 13.31 -20.34 4.93 14.86 -
  YoY % -102.61% 8,551.47% -30.95% 165.44% -512.58% -66.82% -
  Horiz. % -139.50% 5,350.40% 61.84% 89.57% -136.88% 33.18% 100.00%
EY -4.82 0.13 10.88 7.51 -4.92 20.28 6.73 -
  YoY % -3,807.69% -98.81% 44.87% 252.64% -124.26% 201.34% -
  Horiz. % -71.62% 1.93% 161.66% 111.59% -73.11% 301.34% 100.00%
DY 2.27 1.37 2.54 0.77 2.27 6.90 5.11 -12.64%
  YoY % 65.69% -46.06% 229.87% -66.08% -67.10% 35.03% -
  Horiz. % 44.42% 26.81% 49.71% 15.07% 44.42% 135.03% 100.00%
P/NAPS 0.58 0.93 1.25 1.75 0.62 0.83 1.31 -12.69%
  YoY % -37.63% -25.60% -28.57% 182.26% -25.30% -36.64% -
  Horiz. % 44.27% 70.99% 95.42% 133.59% 47.33% 63.36% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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