[UNISEM] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

02-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 4.67%

YoY- -119.68%

Quarter Report

Announcement of Q3 2009 result.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	1,095,688	1,223,313	1,376,279	986,845	1,325,906	784,291	688,910	8.03%
YoY %	-10.43%	-11.11%	39.46%	-25.57%	69.06%	13.85%	-	-
Horiz. %	159.05%	177.57%	199.78%	143.25%	192.46%	113.85%	100.00%	-
PBT	-20,530	58,288	191,048	-31,532	132,313	83,712	90,499	-
YoY %	-135.22%	-69.49%	705.89%	-123.83%	58.06%	-7.50%	-	-
Horiz. %	-22.69%	64.41%	211.11%	-34.84%	146.20%	92.50%	100.00%	-
Tax	4,890	5,616	-14,896	4,233	-2,201	-750	-23,437	-
YoY %	-12.93%	137.70%	-451.90%	292.32%	-193.47%	96.80%	-	-
Horiz. %	-20.86%	-23.96%	63.56%	-18.06%	9.39%	3.20%	100.00%	-
NP	-15,640	63,904	176,152	-27,299	130,112	82,962	67,062	-
YoY %	-124.47%	-63.72%	745.27%	-120.98%	56.83%	23.71%	-	-
Horiz. %	-23.32%	95.29%	262.67%	-40.71%	194.02%	123.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,336	63,112	176,311	-25,431	129,207	83,819	68,413	-
YoY %	-124.30%	-64.20%	793.29%	-119.68%	54.15%	22.52%	-	-
Horiz. %	-22.42%	92.25%	257.72%	-37.17%	188.86%	122.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-9.63%	7.80%	-	1.66%	0.90%	25.90%	-
YoY %	-	-223.46%	0.00%	-	84.44%	-96.53%	-	-
Horiz. %	-	-37.18%	30.12%	-	6.41%	3.47%	100.00%	-
Total Cost	1,111,328	1,159,409	1,200,127	1,014,144	1,195,794	701,329	621,848	10.15%
YoY %	-4.15%	-3.39%	18.34%	-15.19%	70.50%	12.78%	-	-
Horiz. %	178.71%	186.45%	192.99%	163.09%	192.30%	112.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,045,002	1,090,547	1,041,290	856,377	892,537	786,658	661,654	7.90%
YoY %	-4.18%	4.73%	21.59%	-4.05%	13.46%	18.89%	-	-
Horiz. %	157.94%	164.82%	157.38%	129.43%	134.89%	118.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	13,625	33,716	13,163	11,788	23,565	45,915	44,714	-17.95%
YoY %	-59.59%	156.14%	11.66%	-49.98%	-48.68%	2.69%	-	-
Horiz. %	30.47%	75.40%	29.44%	26.36%	52.70%	102.69%	100.00%	-
Div Payout %	0.00%	53.42%	7.47%	0.00%	18.24%	54.78%	65.36%	-
YoY %	0.00%	615.13%	0.00%	0.00%	-66.70%	-16.19%	-	-
Horiz. %	0.00%	81.73%	11.43%	0.00%	27.91%	83.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,045,002	1,090,547	1,041,290	856,377	892,537	786,658	661,654	7.90%
YoY %	-4.18%	4.73%	21.59%	-4.05%	13.46%	18.89%	-	-
Horiz. %	157.94%	164.82%	157.38%	129.43%	134.89%	118.89%	100.00%	-
NOSH	675,284	675,512	674,541	471,313	471,842	471,363	446,550	7.12%
YoY %	-0.03%	0.14%	43.12%	-0.11%	0.10%	5.56%	-	-
Horiz. %	151.22%	151.27%	151.06%	105.55%	105.66%	105.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	-1.43%	5.22%	12.80%	-2.77%	9.81%	10.58%	9.73%	-
YoY %	-127.39%	-59.22%	562.09%	-128.24%	-7.28%	8.74%	-	-
Horiz. %	-14.70%	53.65%	131.55%	-28.47%	100.82%	108.74%	100.00%	-
ROE	-1.47%	5.79%	16.93%	-2.97%	14.48%	10.66%	10.34%	-
YoY %	-125.39%	-65.80%	670.03%	-120.51%	35.83%	3.09%	-	-
Horiz. %	-14.22%	56.00%	163.73%	-28.72%	140.04%	103.09%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	162.26	181.09	204.03	209.38	281.01	166.39	154.27	0.84%
YoY %	-10.40%	-11.24%	-2.56%	-25.49%	68.89%	7.86%	-	-
Horiz. %	105.18%	117.39%	132.26%	135.72%	182.15%	107.86%	100.00%	-
EPS	-2.27	9.34	26.14	-5.40	27.38	17.78	15.32	-
YoY %	-124.30%	-64.27%	584.07%	-119.72%	53.99%	16.06%	-	-
Horiz. %	-14.82%	60.97%	170.63%	-35.25%	178.72%	116.06%	100.00%	-
DPS	2.00	5.00	1.95	2.50	5.00	9.74	10.00	-23.50%
YoY %	-60.00%	156.41%	-22.00%	-50.00%	-48.67%	-2.60%	-	-
Horiz. %	20.00%	50.00%	19.50%	25.00%	50.00%	97.40%	100.00%	-
NAPS	1.5475	1.6144	1.5437	1.817	1.8916	1.6689	1.4817	0.72%
YoY %	-4.14%	4.58%	-15.04%	-3.94%	13.34%	12.63%	-	-
Horiz. %	104.44%	108.96%	104.18%	122.63%	127.66%	112.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 471,313
RPS	67.93	75.84	85.32	61.18	82.20	48.62	42.71	8.03%
YoY %	-10.43%	-11.11%	39.46%	-25.57%	69.07%	13.84%	-	-
Horiz. %	159.05%	177.57%	199.77%	143.25%	192.46%	113.84%	100.00%	-
EPS	-0.95	3.91	10.93	-1.58	8.01	5.20	4.24	-
YoY %	-124.30%	-64.23%	791.77%	-119.73%	54.04%	22.64%	-	-
Horiz. %	-22.41%	92.22%	257.78%	-37.26%	188.92%	122.64%	100.00%	-
DPS	0.84	2.09	0.82	0.73	1.46	2.85	2.77	-18.01%
YoY %	-59.81%	154.88%	12.33%	-50.00%	-48.77%	2.89%	-	-
Horiz. %	30.32%	75.45%	29.60%	26.35%	52.71%	102.89%	100.00%	-
NAPS	0.6478	0.6761	0.6455	0.5309	0.5533	0.4877	0.4102	7.90%
YoY %	-4.19%	4.74%	21.59%	-4.05%	13.45%	18.89%	-	-
Horiz. %	157.92%	164.82%	157.36%	129.42%	134.89%	118.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.00	1.02	1.98	1.57	1.37	1.60	1.46	-
P/RPS	0.62	0.56	0.97	0.75	0.49	0.96	0.95	-6.85%
YoY %	10.71%	-42.27%	29.33%	53.06%	-48.96%	1.05%	-	-
Horiz. %	65.26%	58.95%	102.11%	78.95%	51.58%	101.05%	100.00%	-
P/EPS	-44.03	10.92	7.58	-29.10	5.00	9.00	9.53	-
YoY %	-503.21%	44.06%	126.05%	-682.00%	-44.44%	-5.56%	-	-
Horiz. %	-462.01%	114.59%	79.54%	-305.35%	52.47%	94.44%	100.00%	-
EY	-2.27	9.16	13.20	-3.44	19.99	11.11	10.49	-
YoY %	-124.78%	-30.61%	483.72%	-117.21%	79.93%	5.91%	-	-
Horiz. %	-21.64%	87.32%	125.83%	-32.79%	190.56%	105.91%	100.00%	-
DY	2.00	4.90	0.99	1.59	3.65	6.09	6.85	-18.53%
YoY %	-59.18%	394.95%	-37.74%	-56.44%	-40.07%	-11.09%	-	-
Horiz. %	29.20%	71.53%	14.45%	23.21%	53.28%	88.91%	100.00%	-
P/NAPS	0.65	0.63	1.28	0.86	0.72	0.96	0.99	-6.76%
YoY %	3.17%	-50.78%	48.84%	19.44%	-25.00%	-3.03%	-	-
Horiz. %	65.66%	63.64%	129.29%	86.87%	72.73%	96.97%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	01/11/11	02/11/10	02/11/09	19/11/08	01/11/07	06/11/06	-
Price	0.95	1.26	1.83	1.53	0.80	1.84	1.60	-
P/RPS	0.59	0.70	0.90	0.73	0.28	1.11	1.04	-9.00%
YoY %	-15.71%	-22.22%	23.29%	160.71%	-74.77%	6.73%	-	-
Horiz. %	56.73%	67.31%	86.54%	70.19%	26.92%	106.73%	100.00%	-
P/EPS	-41.83	13.49	7.00	-28.36	2.92	10.35	10.44	-
YoY %	-410.08%	92.71%	124.68%	-1,071.23%	-71.79%	-0.86%	-	-
Horiz. %	-400.67%	129.21%	67.05%	-271.65%	27.97%	99.14%	100.00%	-
EY	-2.39	7.41	14.28	-3.53	34.23	9.66	9.58	-
YoY %	-132.25%	-48.11%	504.53%	-110.31%	254.35%	0.84%	-	-
Horiz. %	-24.95%	77.35%	149.06%	-36.85%	357.31%	100.84%	100.00%	-
DY	2.11	3.97	1.07	1.63	6.25	5.29	6.25	-16.54%
YoY %	-46.85%	271.03%	-34.36%	-73.92%	18.15%	-15.36%	-	-
Horiz. %	33.76%	63.52%	17.12%	26.08%	100.00%	84.64%	100.00%	-
P/NAPS	0.61	0.78	1.19	0.84	0.42	1.10	1.08	-9.07%
YoY %	-21.79%	-34.45%	41.67%	100.00%	-61.82%	1.85%	-	-
Horiz. %	56.48%	72.22%	110.19%	77.78%	38.89%	101.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos