[UNISEM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -88.82%
YoY- -87.78%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,160,863 1,183,577 1,198,988 1,167,900 1,395,078 1,412,597 1,377,512 -10.75%
PBT 14,381 26,018 34,612 21,952 193,289 206,021 197,768 -82.49%
Tax 5,326 3,620 66 -200 -10,331 -17,644 -19,082 -
NP 19,707 29,638 34,678 21,752 182,958 188,377 178,686 -76.90%
-
NP to SH 19,851 29,842 34,226 20,344 181,942 188,281 179,352 -76.85%
-
Tax Rate -37.03% -13.91% -0.19% 0.91% 5.34% 8.56% 9.65% -
Total Cost 1,141,156 1,153,938 1,164,310 1,146,148 1,212,120 1,224,220 1,198,826 -3.22%
-
Net Worth 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 5.40%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,464 - - - 53,928 269 - -
Div Payout % 67.83% - - - 29.64% 0.14% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 5.40%
NOSH 673,208 674,156 673,740 678,133 674,108 674,038 518,658 18.93%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.70% 2.50% 2.89% 1.86% 13.11% 13.34% 12.97% -
ROE 1.82% 2.74% 3.19% 1.91% 17.17% 18.10% 17.82% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 172.44 175.56 177.96 172.22 206.95 209.57 265.59 -24.96%
EPS 2.94 4.43 5.08 3.00 26.99 27.93 34.58 -80.57%
DPS 2.00 0.00 0.00 0.00 8.00 0.04 0.00 -
NAPS 1.6178 1.6144 1.5935 1.5743 1.5722 1.5437 1.94 -11.37%
Adjusted Per Share Value based on latest NOSH - 678,133
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.97 73.37 74.33 72.40 86.49 87.57 85.40 -10.75%
EPS 1.23 1.85 2.12 1.26 11.28 11.67 11.12 -76.86%
DPS 0.83 0.00 0.00 0.00 3.34 0.02 0.00 -
NAPS 0.6752 0.6747 0.6656 0.6618 0.657 0.645 0.6238 5.40%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.09 1.02 1.59 1.91 2.30 1.98 2.90 -
P/RPS 0.63 0.58 0.89 1.11 1.11 0.94 1.09 -30.54%
P/EPS 36.97 23.04 31.30 63.67 8.52 7.09 8.39 168.05%
EY 2.71 4.34 3.19 1.57 11.73 14.11 11.92 -62.64%
DY 1.83 0.00 0.00 0.00 3.48 0.02 0.00 -
P/NAPS 0.67 0.63 1.00 1.21 1.46 1.28 1.49 -41.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 -
Price 1.47 1.26 1.40 1.97 1.80 1.83 2.29 -
P/RPS 0.85 0.72 0.79 1.14 0.87 0.87 0.86 -0.77%
P/EPS 49.85 28.46 27.56 65.67 6.67 6.55 6.62 282.77%
EY 2.01 3.51 3.63 1.52 14.99 15.26 15.10 -73.83%
DY 1.36 0.00 0.00 0.00 4.44 0.02 0.00 -
P/NAPS 0.91 0.78 0.88 1.25 1.14 1.19 1.18 -15.86%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment