[UNISEM] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.02%
YoY- 664.57%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,049,046 1,100,927 1,305,814 1,289,106 1,034,525 1,299,231 658,000 8.07%
PBT -22,554 -27,407 111,711 160,932 -31,883 140,078 73,015 -
Tax -4,342 8,327 -757 -11,162 3,371 -3,397 -3,174 5.35%
NP -26,896 -19,080 110,954 149,770 -28,512 136,681 69,841 -
-
NP to SH -25,134 -18,373 109,378 150,604 -26,676 135,734 70,705 -
-
Tax Rate - - 0.68% 6.94% - 2.43% 4.35% -
Total Cost 1,075,942 1,120,007 1,194,860 1,139,336 1,063,037 1,162,550 588,159 10.57%
-
Net Worth 1,027,775 1,056,538 1,076,686 1,005,577 850,925 864,769 781,376 4.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 13,495 13,625 33,919 12,961 11,788 47,133 44,675 -18.07%
Div Payout % 0.00% 0.00% 31.01% 8.61% 0.00% 34.72% 63.19% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,027,775 1,056,538 1,076,686 1,005,577 850,925 864,769 781,376 4.66%
NOSH 676,612 676,964 675,674 518,338 471,218 471,367 471,247 6.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2.56% -1.73% 8.50% 11.62% -2.76% 10.52% 10.61% -
ROE -2.45% -1.74% 10.16% 14.98% -3.13% 15.70% 9.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 155.04 162.63 193.26 248.70 219.54 275.63 139.63 1.75%
EPS -3.71 -2.71 16.19 29.06 -5.66 28.80 15.00 -
DPS 2.00 2.00 5.03 2.50 2.50 10.00 9.48 -22.82%
NAPS 1.519 1.5607 1.5935 1.94 1.8058 1.8346 1.6581 -1.44%
Adjusted Per Share Value based on latest NOSH - 518,338
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 65.03 68.25 80.95 79.92 64.13 80.54 40.79 8.07%
EPS -1.56 -1.14 6.78 9.34 -1.65 8.41 4.38 -
DPS 0.84 0.84 2.10 0.80 0.73 2.92 2.77 -18.01%
NAPS 0.6372 0.655 0.6675 0.6234 0.5275 0.5361 0.4844 4.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.95 1.36 1.59 2.90 1.29 1.34 1.63 -
P/RPS 0.61 0.84 0.82 1.17 0.59 0.49 1.17 -10.27%
P/EPS -25.57 -50.11 9.82 9.98 -22.79 4.65 10.86 -
EY -3.91 -2.00 10.18 10.02 -4.39 21.49 9.20 -
DY 2.11 1.47 3.16 0.86 1.94 7.46 5.82 -15.54%
P/NAPS 0.63 0.87 1.00 1.49 0.71 0.73 0.98 -7.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 28/07/08 02/08/07 -
Price 1.01 1.25 1.40 2.29 1.66 1.45 1.54 -
P/RPS 0.65 0.77 0.72 0.92 0.76 0.53 1.10 -8.38%
P/EPS -27.19 -46.06 8.65 7.88 -29.32 5.04 10.26 -
EY -3.68 -2.17 11.56 12.69 -3.41 19.86 9.74 -
DY 1.98 1.60 3.59 1.09 1.51 6.90 6.16 -17.22%
P/NAPS 0.66 0.80 0.88 1.18 0.92 0.79 0.93 -5.55%

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