[UNISEM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -93.77%
YoY- -99.15%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,091,948 1,095,688 1,100,927 1,125,499 1,160,863 1,223,313 1,305,814 -11.19%
PBT -35,432 -20,530 -27,407 -7,347 14,381 58,288 111,711 -
Tax 2,140 4,890 8,327 7,930 5,326 5,616 -757 -
NP -33,292 -15,640 -19,080 583 19,707 63,904 110,954 -
-
NP to SH -32,306 -15,336 -18,373 1,236 19,851 63,112 109,378 -
-
Tax Rate - - - - -37.03% -9.63% 0.68% -
Total Cost 1,125,240 1,111,328 1,120,007 1,124,916 1,141,156 1,159,409 1,194,860 -3.90%
-
Net Worth 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 -2.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,495 13,625 13,625 13,625 13,625 33,716 33,919 -45.75%
Div Payout % 0.00% 0.00% 0.00% 1,102.40% 68.64% 53.42% 31.01% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 -2.97%
NOSH 674,775 675,284 676,964 673,084 681,282 675,512 675,674 -0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.05% -1.43% -1.73% 0.05% 1.70% 5.22% 8.50% -
ROE -3.14% -1.47% -1.74% 0.12% 1.80% 5.79% 10.16% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 161.82 162.26 162.63 167.22 170.39 181.09 193.26 -11.11%
EPS -4.79 -2.27 -2.71 0.18 2.91 9.34 16.19 -
DPS 2.00 2.00 2.00 2.00 2.00 5.00 5.03 -45.77%
NAPS 1.5246 1.5475 1.5607 1.5648 1.6157 1.6144 1.5935 -2.89%
Adjusted Per Share Value based on latest NOSH - 673,084
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.69 67.93 68.25 69.77 71.97 75.84 80.95 -11.19%
EPS -2.00 -0.95 -1.14 0.08 1.23 3.91 6.78 -
DPS 0.84 0.84 0.84 0.84 0.84 2.09 2.10 -45.56%
NAPS 0.6378 0.6478 0.655 0.6529 0.6824 0.6761 0.6675 -2.97%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.86 1.00 1.36 1.47 1.09 1.02 1.59 -
P/RPS 0.53 0.62 0.84 0.88 0.64 0.56 0.82 -25.14%
P/EPS -17.96 -44.03 -50.11 800.51 37.41 10.92 9.82 -
EY -5.57 -2.27 -2.00 0.12 2.67 9.16 10.18 -
DY 2.33 2.00 1.47 1.36 1.83 4.90 3.16 -18.30%
P/NAPS 0.56 0.65 0.87 0.94 0.67 0.63 1.00 -31.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 -
Price 0.99 0.95 1.25 1.46 1.47 1.26 1.40 -
P/RPS 0.61 0.59 0.77 0.87 0.86 0.70 0.72 -10.41%
P/EPS -20.68 -41.83 -46.06 795.07 50.45 13.49 8.65 -
EY -4.84 -2.39 -2.17 0.13 1.98 7.41 11.56 -
DY 2.02 2.11 1.60 1.37 1.36 3.97 3.59 -31.72%
P/NAPS 0.65 0.61 0.80 0.93 0.91 0.78 0.88 -18.21%

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