[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -97.2%
YoY- -87.78%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,160,863 887,683 599,494 291,975 1,395,078 1,059,448 688,756 41.49%
PBT 14,381 19,514 17,306 5,488 193,289 154,516 98,884 -72.24%
Tax 5,326 2,715 33 -50 -10,331 -13,233 -9,541 -
NP 19,707 22,229 17,339 5,438 182,958 141,283 89,343 -63.39%
-
NP to SH 19,851 22,382 17,113 5,086 181,942 141,211 89,676 -63.30%
-
Tax Rate -37.03% -13.91% -0.19% 0.91% 5.34% 8.56% 9.65% -
Total Cost 1,141,156 865,454 582,155 286,537 1,212,120 918,165 599,413 53.42%
-
Net Worth 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 5.40%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,464 - - - 53,928 202 - -
Div Payout % 67.83% - - - 29.64% 0.14% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 1,040,512 1,006,196 5.40%
NOSH 673,208 674,156 673,740 678,133 674,108 674,038 518,658 18.93%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.70% 2.50% 2.89% 1.86% 13.11% 13.34% 12.97% -
ROE 1.82% 2.06% 1.59% 0.48% 17.17% 13.57% 8.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 172.44 131.67 88.98 43.06 206.95 157.18 132.80 18.96%
EPS 2.94 3.32 2.54 0.75 26.99 20.95 17.29 -69.20%
DPS 2.00 0.00 0.00 0.00 8.00 0.03 0.00 -
NAPS 1.6178 1.6144 1.5935 1.5743 1.5722 1.5437 1.94 -11.37%
Adjusted Per Share Value based on latest NOSH - 678,133
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.97 55.03 37.16 18.10 86.49 65.68 42.70 41.49%
EPS 1.23 1.39 1.06 0.32 11.28 8.75 5.56 -63.32%
DPS 0.83 0.00 0.00 0.00 3.34 0.01 0.00 -
NAPS 0.6752 0.6747 0.6656 0.6618 0.657 0.645 0.6238 5.40%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.09 1.02 1.59 1.91 2.30 1.98 2.90 -
P/RPS 0.63 0.77 1.79 4.44 1.11 1.26 2.18 -56.19%
P/EPS 36.97 30.72 62.60 254.67 8.52 9.45 16.77 69.14%
EY 2.71 3.25 1.60 0.39 11.73 10.58 5.96 -40.78%
DY 1.83 0.00 0.00 0.00 3.48 0.02 0.00 -
P/NAPS 0.67 0.63 1.00 1.21 1.46 1.28 1.49 -41.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 02/11/10 30/07/10 -
Price 1.47 1.26 1.40 1.97 1.80 1.83 2.29 -
P/RPS 0.85 0.96 1.57 4.58 0.87 1.16 1.72 -37.41%
P/EPS 49.85 37.95 55.12 262.67 6.67 8.74 13.24 141.43%
EY 2.01 2.63 1.81 0.38 14.99 11.45 7.55 -58.51%
DY 1.36 0.00 0.00 0.00 4.44 0.02 0.00 -
P/NAPS 0.91 0.78 0.88 1.25 1.14 1.19 1.18 -15.86%

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