[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 28.84%
YoY- 194.3%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 887,683 599,494 291,975 1,395,078 1,059,448 688,756 329,252 93.59%
PBT 19,514 17,306 5,488 193,289 154,516 98,884 45,800 -43.34%
Tax 2,715 33 -50 -10,331 -13,233 -9,541 -4,473 -
NP 22,229 17,339 5,438 182,958 141,283 89,343 41,327 -33.83%
-
NP to SH 22,382 17,113 5,086 181,942 141,211 89,676 41,626 -33.85%
-
Tax Rate -13.91% -0.19% 0.91% 5.34% 8.56% 9.65% 9.77% -
Total Cost 865,454 582,155 286,537 1,212,120 918,165 599,413 287,925 108.13%
-
Net Worth 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 960,352 8.69%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 53,928 202 - - -
Div Payout % - - - 29.64% 0.14% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 960,352 8.69%
NOSH 674,156 673,740 678,133 674,108 674,038 518,658 518,381 19.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.50% 2.89% 1.86% 13.11% 13.34% 12.97% 12.55% -
ROE 2.06% 1.59% 0.48% 17.17% 13.57% 8.91% 4.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 131.67 88.98 43.06 206.95 157.18 132.80 63.52 62.50%
EPS 3.32 2.54 0.75 26.99 20.95 17.29 8.03 -44.47%
DPS 0.00 0.00 0.00 8.00 0.03 0.00 0.00 -
NAPS 1.6144 1.5935 1.5743 1.5722 1.5437 1.94 1.8526 -8.75%
Adjusted Per Share Value based on latest NOSH - 674,337
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 55.03 37.16 18.10 86.49 65.68 42.70 20.41 93.60%
EPS 1.39 1.06 0.32 11.28 8.75 5.56 2.58 -33.76%
DPS 0.00 0.00 0.00 3.34 0.01 0.00 0.00 -
NAPS 0.6747 0.6656 0.6618 0.657 0.645 0.6238 0.5954 8.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.02 1.59 1.91 2.30 1.98 2.90 2.68 -
P/RPS 0.77 1.79 4.44 1.11 1.26 2.18 4.22 -67.79%
P/EPS 30.72 62.60 254.67 8.52 9.45 16.77 33.37 -5.36%
EY 3.25 1.60 0.39 11.73 10.58 5.96 3.00 5.47%
DY 0.00 0.00 0.00 3.48 0.02 0.00 0.00 -
P/NAPS 0.63 1.00 1.21 1.46 1.28 1.49 1.45 -42.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 05/05/10 -
Price 1.26 1.40 1.97 1.80 1.83 2.29 3.25 -
P/RPS 0.96 1.57 4.58 0.87 1.16 1.72 5.12 -67.20%
P/EPS 37.95 55.12 262.67 6.67 8.74 13.24 40.47 -4.19%
EY 2.63 1.81 0.38 14.99 11.45 7.55 2.47 4.26%
DY 0.00 0.00 0.00 4.44 0.02 0.00 0.00 -
P/NAPS 0.78 0.88 1.25 1.14 1.19 1.18 1.75 -41.62%

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