[UNISEM] QoQ TTM 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- -20.08%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM 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 1,223,313 1,305,814 1,357,801 1,395,078 1,376,279 1,289,106 -6.72%
PBT 14,381 58,288 111,711 152,977 193,289 191,048 160,932 -79.92%
Tax 5,326 5,616 -757 -5,908 -10,331 -14,896 -11,162 -
NP 19,707 63,904 110,954 147,069 182,958 176,152 149,770 -74.03%
-
NP to SH 19,851 63,112 109,378 145,401 181,941 176,311 150,604 -74.00%
-
Tax Rate -37.03% -9.63% 0.68% 3.86% 5.34% 7.80% 6.94% -
Total Cost 1,141,156 1,159,409 1,194,860 1,210,732 1,212,120 1,200,127 1,139,336 0.10%
-
Net Worth 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 6.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,625 33,716 33,919 33,919 33,919 13,163 12,961 3.37%
Div Payout % 68.64% 53.42% 31.01% 23.33% 18.64% 7.47% 8.61% -
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 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 1,041,290 1,005,577 6.19%
NOSH 681,282 675,512 675,674 678,133 674,337 674,541 518,338 19.92%
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% 5.22% 8.50% 10.83% 13.11% 12.80% 11.62% -
ROE 1.80% 5.79% 10.16% 13.62% 17.16% 16.93% 14.98% -
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 170.39 181.09 193.26 200.23 206.88 204.03 248.70 -22.23%
EPS 2.91 9.34 16.19 21.44 26.98 26.14 29.06 -78.34%
DPS 2.00 5.00 5.03 5.00 5.03 1.95 2.50 -13.78%
NAPS 1.6157 1.6144 1.5935 1.5743 1.5722 1.5437 1.94 -11.45%
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 75.84 80.95 84.17 86.49 85.32 79.92 -6.72%
EPS 1.23 3.91 6.78 9.01 11.28 10.93 9.34 -74.01%
DPS 0.84 2.09 2.10 2.10 2.10 0.82 0.80 3.29%
NAPS 0.6824 0.6761 0.6675 0.6618 0.6572 0.6455 0.6234 6.19%
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 0.64 0.56 0.82 0.95 1.11 0.97 1.17 -33.04%
P/EPS 37.41 10.92 9.82 8.91 8.52 7.58 9.98 140.72%
EY 2.67 9.16 10.18 11.23 11.73 13.20 10.02 -58.49%
DY 1.83 4.90 3.16 2.62 2.19 0.99 0.86 65.21%
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 0.86 0.70 0.72 0.98 0.87 0.90 0.92 -4.38%
P/EPS 50.45 13.49 8.65 9.19 6.67 7.00 7.88 243.62%
EY 1.98 7.41 11.56 10.88 14.99 14.28 12.69 -70.91%
DY 1.36 3.97 3.59 2.54 2.79 1.07 1.09 15.85%
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