[UNISEM] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -372.61%
YoY- -366.0%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,120,228 912,192 998,892 1,026,444 1,167,900 1,317,008 722,728 7.57%
PBT 107,900 44,272 -41,292 -64,960 21,952 183,200 -105,672 -
Tax -12,452 -8,852 160 10,216 -200 -17,892 11,968 -
NP 95,448 35,420 -41,132 -54,744 21,752 165,308 -93,704 -
-
NP to SH 94,140 37,064 -38,976 -54,116 20,344 166,504 -92,360 -
-
Tax Rate 11.54% 19.99% - - 0.91% 9.77% - -
Total Cost 1,024,780 876,772 1,040,024 1,081,188 1,146,148 1,151,700 816,432 3.85%
-
Net Worth 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 4.43%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 835,481 4.43%
NOSH 674,355 676,350 671,999 673,084 678,133 518,381 471,224 6.15%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.52% 3.88% -4.12% -5.33% 1.86% 12.55% -12.97% -
ROE 8.68% 3.86% -3.81% -5.14% 1.91% 17.34% -11.05% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 166.12 134.87 148.64 152.50 172.22 254.06 153.37 1.33%
EPS 13.96 5.48 -5.80 -8.04 3.00 32.12 -19.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6076 1.4192 1.5211 1.5648 1.5743 1.8526 1.773 -1.61%
Adjusted Per Share Value based on latest NOSH - 673,084
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 69.45 56.55 61.92 63.63 72.40 81.65 44.80 7.57%
EPS 5.84 2.30 -2.42 -3.35 1.26 10.32 -5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6721 0.5951 0.6337 0.6529 0.6618 0.5954 0.5179 4.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.18 1.03 0.89 1.47 1.91 2.68 0.56 -
P/RPS 1.31 0.76 0.60 0.96 1.11 1.05 0.37 23.44%
P/EPS 15.62 18.80 -15.34 -18.28 63.67 8.34 -2.86 -
EY 6.40 5.32 -6.52 -5.47 1.57 11.99 -35.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.73 0.59 0.94 1.21 1.45 0.32 27.25%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 08/05/14 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 -
Price 2.43 1.27 0.88 1.46 1.97 3.25 1.10 -
P/RPS 1.46 0.94 0.59 0.96 1.14 1.28 0.72 12.49%
P/EPS 17.41 23.18 -15.17 -18.16 65.67 10.12 -5.61 -
EY 5.74 4.31 -6.59 -5.51 1.52 9.88 -17.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.89 0.58 0.93 1.25 1.75 0.62 15.98%

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