[UNISEM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 59.56%
YoY- -157.21%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,211,276 1,003,869 991,245 1,096,677 1,183,577 1,412,597 959,305 3.96%
PBT 144,172 77,974 -16,185 -20,528 26,018 206,021 29,132 30.52%
Tax -15,990 -16,009 -5,368 3,037 3,620 -17,644 5,372 -
NP 128,181 61,965 -21,553 -17,490 29,638 188,377 34,504 24.43%
-
NP to SH 126,822 62,970 -19,449 -17,073 29,842 188,281 35,630 23.55%
-
Tax Rate 11.09% 20.53% - - -13.91% 8.56% -18.44% -
Total Cost 1,083,094 941,904 1,012,798 1,114,167 1,153,938 1,224,220 924,801 2.66%
-
Net Worth 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 856,361 7.77%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 587 17,991 - - - 269 - -
Div Payout % 0.46% 28.57% - - - 0.14% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 856,361 7.77%
NOSH 733,831 674,685 675,324 673,947 674,156 674,038 471,305 7.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.58% 6.17% -2.17% -1.59% 2.50% 13.34% 3.60% -
ROE 9.45% 6.37% -1.87% -1.64% 2.74% 18.10% 4.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 165.06 148.79 146.78 162.72 175.56 209.57 203.54 -3.43%
EPS 18.21 9.33 -2.88 -2.53 4.43 27.93 7.56 15.77%
DPS 0.08 2.67 0.00 0.00 0.00 0.04 0.00 -
NAPS 1.8296 1.4645 1.5439 1.5475 1.6144 1.5437 1.817 0.11%
Adjusted Per Share Value based on latest NOSH - 675,284
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 75.09 62.23 61.45 67.99 73.37 87.57 59.47 3.96%
EPS 7.86 3.90 -1.21 -1.06 1.85 11.67 2.21 23.53%
DPS 0.04 1.12 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.8323 0.6125 0.6464 0.6465 0.6747 0.645 0.5309 7.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.03 1.63 0.855 1.00 1.02 1.98 1.57 -
P/RPS 1.23 1.10 0.58 0.61 0.58 0.94 0.77 8.11%
P/EPS 11.75 17.46 -29.69 -39.47 23.04 7.09 20.77 -9.05%
EY 8.51 5.73 -3.37 -2.53 4.34 14.11 4.82 9.93%
DY 0.04 1.64 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.11 1.11 0.55 0.65 0.63 1.28 0.86 4.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 02/11/09 -
Price 2.30 1.68 0.875 0.95 1.26 1.83 1.53 -
P/RPS 1.39 1.13 0.60 0.58 0.72 0.87 0.75 10.82%
P/EPS 13.31 18.00 -30.38 -37.50 28.46 6.55 20.24 -6.74%
EY 7.51 5.56 -3.29 -2.67 3.51 15.26 4.94 7.22%
DY 0.03 1.59 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.26 1.15 0.57 0.61 0.78 1.19 0.84 6.98%

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