[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
01-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 30.79%
YoY- -84.15%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 752,902 743,434 822,508 887,683 1,059,448 719,479 966,015 -4.06%
PBT 58,481 -12,139 -15,396 19,514 154,516 21,849 77,373 -4.55%
Tax -12,007 -4,026 2,278 2,715 -13,233 4,029 -5,860 12.69%
NP 46,474 -16,165 -13,118 22,229 141,283 25,878 71,513 -6.92%
-
NP to SH 47,228 -14,587 -12,805 22,382 141,211 26,723 71,991 -6.78%
-
Tax Rate 20.53% - - -13.91% 8.56% -18.44% 7.57% -
Total Cost 706,428 759,599 835,626 865,454 918,165 693,601 894,502 -3.85%
-
Net Worth 988,077 1,042,632 1,042,933 1,088,358 1,040,512 856,361 891,802 1.72%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 13,493 - - - 202 - - -
Div Payout % 28.57% - - - 0.14% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 988,077 1,042,632 1,042,933 1,088,358 1,040,512 856,361 891,802 1.72%
NOSH 674,685 675,324 673,947 674,156 674,038 471,305 471,453 6.15%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.17% -2.17% -1.59% 2.50% 13.34% 3.60% 7.40% -
ROE 4.78% -1.40% -1.23% 2.06% 13.57% 3.12% 8.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 111.59 110.09 122.04 131.67 157.18 152.66 204.90 -9.62%
EPS 7.00 -2.16 -1.90 3.32 20.95 5.67 15.27 -12.18%
DPS 2.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.4645 1.5439 1.5475 1.6144 1.5437 1.817 1.8916 -4.17%
Adjusted Per Share Value based on latest NOSH - 675,512
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.67 46.09 50.99 55.03 65.68 44.60 59.89 -4.06%
EPS 2.93 -0.90 -0.79 1.39 8.75 1.66 4.46 -6.75%
DPS 0.84 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.6125 0.6464 0.6465 0.6747 0.645 0.5309 0.5529 1.72%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.63 0.855 1.00 1.02 1.98 1.57 1.37 -
P/RPS 1.46 0.78 0.82 0.77 1.26 1.03 0.67 13.85%
P/EPS 23.29 -39.58 -52.63 30.72 9.45 27.69 8.97 17.22%
EY 4.29 -2.53 -1.90 3.25 10.58 3.61 11.15 -14.71%
DY 1.23 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.11 0.55 0.65 0.63 1.28 0.86 0.72 7.47%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 02/11/09 19/11/08 -
Price 1.68 0.875 0.95 1.26 1.83 1.53 0.80 -
P/RPS 1.51 0.79 0.78 0.96 1.16 1.00 0.39 25.29%
P/EPS 24.00 -40.51 -50.00 37.95 8.74 26.98 5.24 28.85%
EY 4.17 -2.47 -2.00 2.63 11.45 3.71 19.09 -22.38%
DY 1.19 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.15 0.57 0.61 0.78 1.19 0.84 0.42 18.27%

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