[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 39.34%
YoY- -157.21%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 908,457 752,902 743,434 822,508 887,683 1,059,448 719,479 3.96%
PBT 108,129 58,481 -12,139 -15,396 19,514 154,516 21,849 30.52%
Tax -11,993 -12,007 -4,026 2,278 2,715 -13,233 4,029 -
NP 96,136 46,474 -16,165 -13,118 22,229 141,283 25,878 24.43%
-
NP to SH 95,117 47,228 -14,587 -12,805 22,382 141,211 26,723 23.55%
-
Tax Rate 11.09% 20.53% - - -13.91% 8.56% -18.44% -
Total Cost 812,321 706,428 759,599 835,626 865,454 918,165 693,601 2.66%
-
Net Worth 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 856,361 7.77%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 440 13,493 - - - 202 - -
Div Payout % 0.46% 28.57% - - - 0.14% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 856,361 7.77%
NOSH 733,831 674,685 675,324 673,947 674,156 674,038 471,305 7.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.58% 6.17% -2.17% -1.59% 2.50% 13.34% 3.60% -
ROE 7.08% 4.78% -1.40% -1.23% 2.06% 13.57% 3.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 123.80 111.59 110.09 122.04 131.67 157.18 152.66 -3.43%
EPS 13.66 7.00 -2.16 -1.90 3.32 20.95 5.67 15.77%
DPS 0.06 2.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.8296 1.4645 1.5439 1.5475 1.6144 1.5437 1.817 0.11%
Adjusted Per Share Value based on latest NOSH - 675,284
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.32 46.67 46.09 50.99 55.03 65.68 44.60 3.96%
EPS 5.90 2.93 -0.90 -0.79 1.39 8.75 1.66 23.52%
DPS 0.03 0.84 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.8323 0.6125 0.6464 0.6465 0.6747 0.645 0.5309 7.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.03 1.63 0.855 1.00 1.02 1.98 1.57 -
P/RPS 1.64 1.46 0.78 0.82 0.77 1.26 1.03 8.05%
P/EPS 15.66 23.29 -39.58 -52.63 30.72 9.45 27.69 -9.05%
EY 6.39 4.29 -2.53 -1.90 3.25 10.58 3.61 9.97%
DY 0.03 1.23 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.11 1.11 0.55 0.65 0.63 1.28 0.86 4.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 02/11/09 -
Price 2.30 1.68 0.875 0.95 1.26 1.83 1.53 -
P/RPS 1.86 1.51 0.79 0.78 0.96 1.16 1.00 10.89%
P/EPS 17.74 24.00 -40.51 -50.00 37.95 8.74 26.98 -6.74%
EY 5.64 4.17 -2.47 -2.00 2.63 11.45 3.71 7.22%
DY 0.03 1.19 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.26 1.15 0.57 0.61 0.78 1.19 0.84 6.98%

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