[UNISEM] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -24.77%
YoY- -27.37%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 973,529 1,049,046 1,100,927 1,305,814 1,289,106 1,034,525 1,299,231 -4.69%
PBT -57,676 -22,554 -27,407 111,711 160,932 -31,883 140,078 -
Tax -17,214 -4,342 8,327 -757 -11,162 3,371 -3,397 31.04%
NP -74,890 -26,896 -19,080 110,954 149,770 -28,512 136,681 -
-
NP to SH -71,322 -25,134 -18,373 109,378 150,604 -26,676 135,734 -
-
Tax Rate - - - 0.68% 6.94% - 2.43% -
Total Cost 1,048,419 1,075,942 1,120,007 1,194,860 1,139,336 1,063,037 1,162,550 -1.70%
-
Net Worth 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 864,769 1.45%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 13,489 13,495 13,625 33,919 12,961 11,788 47,133 -18.81%
Div Payout % 0.00% 0.00% 0.00% 31.01% 8.61% 0.00% 34.72% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 864,769 1.45%
NOSH 673,354 676,612 676,964 675,674 518,338 471,218 471,367 6.12%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -7.69% -2.56% -1.73% 8.50% 11.62% -2.76% 10.52% -
ROE -7.56% -2.45% -1.74% 10.16% 14.98% -3.13% 15.70% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 144.58 155.04 162.63 193.26 248.70 219.54 275.63 -10.19%
EPS -10.59 -3.71 -2.71 16.19 29.06 -5.66 28.80 -
DPS 2.00 2.00 2.00 5.03 2.50 2.50 10.00 -23.51%
NAPS 1.4007 1.519 1.5607 1.5935 1.94 1.8058 1.8346 -4.39%
Adjusted Per Share Value based on latest NOSH - 675,674
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 60.35 65.03 68.25 80.95 79.92 64.13 80.54 -4.69%
EPS -4.42 -1.56 -1.14 6.78 9.34 -1.65 8.41 -
DPS 0.84 0.84 0.84 2.10 0.80 0.73 2.92 -18.74%
NAPS 0.5847 0.6372 0.655 0.6675 0.6234 0.5275 0.5361 1.45%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.46 0.95 1.36 1.59 2.90 1.29 1.34 -
P/RPS 1.01 0.61 0.84 0.82 1.17 0.59 0.49 12.80%
P/EPS -13.78 -25.57 -50.11 9.82 9.98 -22.79 4.65 -
EY -7.25 -3.91 -2.00 10.18 10.02 -4.39 21.49 -
DY 1.37 2.11 1.47 3.16 0.86 1.94 7.46 -24.59%
P/NAPS 1.04 0.63 0.87 1.00 1.49 0.71 0.73 6.07%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 28/07/08 -
Price 1.69 1.01 1.25 1.40 2.29 1.66 1.45 -
P/RPS 1.17 0.65 0.77 0.72 0.92 0.76 0.53 14.10%
P/EPS -15.96 -27.19 -46.06 8.65 7.88 -29.32 5.04 -
EY -6.27 -3.68 -2.17 11.56 12.69 -3.41 19.86 -
DY 1.19 1.98 1.60 3.59 1.09 1.51 6.90 -25.38%
P/NAPS 1.21 0.66 0.80 0.88 1.18 0.92 0.79 7.36%

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