[UNISEM] YoY TTM Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 968,879 1,085,060 1,125,499 1,357,801 1,184,880 1,103,382 1,136,193 -2.62% YoY % -10.71% -3.59% -17.11% 14.59% 7.39% -2.89% - Horiz. % 85.27% 95.50% 99.06% 119.50% 104.29% 97.11% 100.00%
PBT -73,400 -29,515 -7,347 152,977 130,599 -25,731 133,633 - YoY % -148.69% -301.73% -104.80% 17.13% 607.56% -119.25% - Horiz. % -54.93% -22.09% -5.50% 114.48% 97.73% -19.25% 100.00%
Tax -16,751 -374 7,930 -5,908 -5,099 -1,482 5,602 - YoY % -4,378.88% -104.72% 234.22% -15.87% -244.06% -126.45% - Horiz. % -299.02% -6.68% 141.56% -105.46% -91.02% -26.45% 100.00%
NP -90,151 -29,889 583 147,069 125,500 -27,213 139,235 - YoY % -201.62% -5,226.76% -99.60% 17.19% 561.18% -119.54% - Horiz. % -64.75% -21.47% 0.42% 105.63% 90.14% -19.54% 100.00%
NP to SH -86,358 -28,521 1,236 145,401 126,539 -25,490 138,508 - YoY % -202.79% -2,407.52% -99.15% 14.91% 596.43% -118.40% - Horiz. % -62.35% -20.59% 0.89% 104.98% 91.36% -18.40% 100.00%
Tax Rate - % - % - % 3.86 % 3.90 % - % -4.19 % - YoY % 0.00% 0.00% 0.00% -1.03% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% -92.12% -93.08% 0.00% 100.00%
Total Cost 1,059,030 1,114,949 1,124,916 1,210,732 1,059,380 1,130,595 996,958 1.01% YoY % -5.02% -0.89% -7.09% 14.29% -6.30% 13.40% - Horiz. % 106.23% 111.84% 112.83% 121.44% 106.26% 113.40% 100.00%
Net Worth 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 2.54% YoY % -6.10% -2.95% -1.34% 11.17% 14.95% 1.20% - Horiz. % 116.26% 123.81% 127.57% 129.31% 116.32% 101.20% 100.00%
Dividend 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 % - % - % 1,102.40 % 23.33 % 10.24 % - % 34.03 % - YoY % 0.00% 0.00% 4,625.25% 127.83% 0.00% 0.00% - Horiz. % 0.00% 0.00% 3,239.49% 68.56% 30.09% 0.00% 100.00%
Equity 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 2.54% YoY % -6.10% -2.95% -1.34% 11.17% 14.95% 1.20% - Horiz. % 116.26% 123.81% 127.57% 129.31% 116.32% 101.20% 100.00%
NOSH 676,350 671,999 673,084 678,133 518,381 471,224 471,122 6.21% YoY % 0.65% -0.16% -0.74% 30.82% 10.01% 0.02% - Horiz. % 143.56% 142.64% 142.87% 143.94% 110.03% 100.02% 100.00%
Ratio Analysis 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -9.30 % -2.75 % 0.05 % 10.83 % 10.59 % -2.47 % 12.25 % - YoY % -238.18% -5,600.00% -99.54% 2.27% 528.74% -120.16% - Horiz. % -75.92% -22.45% 0.41% 88.41% 86.45% -20.16% 100.00%
ROE -9.00 % -2.79 % 0.12 % 13.62 % 13.18 % -3.05 % 16.78 % - YoY % -222.58% -2,425.00% -99.12% 3.34% 532.13% -118.18% - Horiz. % -53.64% -16.63% 0.72% 81.17% 78.55% -18.18% 100.00%
Per Share 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 143.25 161.47 167.22 200.23 228.57 234.15 241.17 -8.31% YoY % -11.28% -3.44% -16.49% -12.40% -2.38% -2.91% - Horiz. % 59.40% 66.95% 69.34% 83.02% 94.78% 97.09% 100.00%
EPS -12.77 -4.24 0.18 21.44 24.41 -5.41 29.40 - YoY % -201.18% -2,455.56% -99.16% -12.17% 551.20% -118.40% - Horiz. % -43.44% -14.42% 0.61% 72.93% 83.03% -18.40% 100.00%
DPS 1.99 2.00 2.00 5.00 2.50 2.50 10.00 -23.58% YoY % -0.50% 0.00% -60.00% 100.00% 0.00% -75.00% - Horiz. % 19.90% 20.00% 20.00% 50.00% 25.00% 25.00% 100.00%
NAPS 1.4192 1.5211 1.5648 1.5743 1.8526 1.7730 1.7524 -3.45% YoY % -6.70% -2.79% -0.60% -15.02% 4.49% 1.18% - Horiz. % 80.99% 86.80% 89.29% 89.84% 105.72% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 123.35 138.14 143.29 172.87 150.85 140.48 144.65 -2.62% YoY % -10.71% -3.59% -17.11% 14.60% 7.38% -2.88% - Horiz. % 85.27% 95.50% 99.06% 119.51% 104.29% 97.12% 100.00%
EPS -10.99 -3.63 0.16 18.51 16.11 -3.25 17.63 - YoY % -202.75% -2,368.75% -99.14% 14.90% 595.69% -118.43% - Horiz. % -62.34% -20.59% 0.91% 104.99% 91.38% -18.43% 100.00%
DPS 1.72 1.72 1.73 4.32 1.65 1.50 6.00 -18.79% YoY % 0.00% -0.58% -59.95% 161.82% 10.00% -75.00% - Horiz. % 28.67% 28.67% 28.83% 72.00% 27.50% 25.00% 100.00%
NAPS 1.2221 1.3014 1.3409 1.3592 1.2227 1.0637 1.0511 2.54% YoY % -6.09% -2.95% -1.35% 11.16% 14.95% 1.20% - Horiz. % 116.27% 123.81% 127.57% 129.31% 116.33% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.0300 0.8900 1.4700 1.9100 2.6800 0.5600 1.2500 -
P/RPS 0.72 0.55 0.88 0.95 1.17 0.24 0.52 5.57% YoY % 30.91% -37.50% -7.37% -18.80% 387.50% -53.85% - Horiz. % 138.46% 105.77% 169.23% 182.69% 225.00% 46.15% 100.00%
P/EPS -8.07 -20.97 800.51 8.91 10.98 -10.35 4.25 - YoY % 61.52% -102.62% 8,884.40% -18.85% 206.09% -343.53% - Horiz. % -189.88% -493.41% 18,835.53% 209.65% 258.35% -243.53% 100.00%
EY -12.40 -4.77 0.12 11.23 9.11 -9.66 23.52 - YoY % -159.96% -4,075.00% -98.93% 23.27% 194.31% -141.07% - Horiz. % -52.72% -20.28% 0.51% 47.75% 38.73% -41.07% 100.00%
DY 1.94 2.25 1.36 2.62 0.93 4.46 8.00 -21.02% YoY % -13.78% 65.44% -48.09% 181.72% -79.15% -44.25% - Horiz. % 24.25% 28.12% 17.00% 32.75% 11.62% 55.75% 100.00%
P/NAPS 0.73 0.59 0.94 1.21 1.45 0.32 0.71 0.46% YoY % 23.73% -37.23% -22.31% -16.55% 353.13% -54.93% - Horiz. % 102.82% 83.10% 132.39% 170.42% 204.23% 45.07% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 08/05/08 -
Price 1.2700 0.8800 1.4600 1.9700 3.2500 1.1000 1.4500 -
P/RPS 0.89 0.55 0.87 0.98 1.42 0.47 0.60 6.79% YoY % 61.82% -36.78% -11.22% -30.99% 202.13% -21.67% - Horiz. % 148.33% 91.67% 145.00% 163.33% 236.67% 78.33% 100.00%
P/EPS -9.95 -20.73 795.07 9.19 13.31 -20.34 4.93 - YoY % 52.00% -102.61% 8,551.47% -30.95% 165.44% -512.58% - Horiz. % -201.83% -420.49% 16,127.18% 186.41% 269.98% -412.58% 100.00%
EY -10.05 -4.82 0.13 10.88 7.51 -4.92 20.28 - YoY % -108.51% -3,807.69% -98.81% 44.87% 252.64% -124.26% - Horiz. % -49.56% -23.77% 0.64% 53.65% 37.03% -24.26% 100.00%
DY 1.57 2.27 1.37 2.54 0.77 2.27 6.90 -21.86% YoY % -30.84% 65.69% -46.06% 229.87% -66.08% -67.10% - Horiz. % 22.75% 32.90% 19.86% 36.81% 11.16% 32.90% 100.00%
P/NAPS 0.89 0.58 0.93 1.25 1.75 0.62 0.83 1.17% YoY % 53.45% -37.63% -25.60% -28.57% 182.26% -25.30% - Horiz. % 107.23% 69.88% 112.05% 150.60% 210.84% 74.70% 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.
Comment
Announcement of Q1 2011 result.pdf 
