[UNISEM] YoY Cumulative 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- -168.15%
YoY- -366.0%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 280,057 228,048 249,723 256,611 291,975 329,252 180,682 7.57%
PBT 26,975 11,068 -10,323 -16,240 5,488 45,800 -26,418 -
Tax -3,113 -2,213 40 2,554 -50 -4,473 2,992 -
NP 23,862 8,855 -10,283 -13,686 5,438 41,327 -23,426 -
-
NP to SH 23,535 9,266 -9,744 -13,529 5,086 41,626 -23,090 -
-
Tax Rate 11.54% 19.99% - - 0.91% 9.77% - -
Total Cost 256,195 219,193 260,006 270,297 286,537 287,925 204,108 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 2.17% 0.97% -0.95% -1.28% 0.48% 4.33% -2.76% -
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 41.53 33.72 37.16 38.12 43.06 63.52 38.34 1.34%
EPS 3.49 1.37 -1.45 -2.01 0.75 8.03 -4.90 -
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 17.36 14.14 15.48 15.91 18.10 20.41 11.20 7.57%
EPS 1.46 0.57 -0.60 -0.84 0.32 2.58 -1.43 -
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 5.25 3.05 2.39 3.86 4.44 4.22 1.46 23.76%
P/EPS 62.46 75.18 -61.38 -73.13 254.67 33.37 -11.43 -
EY 1.60 1.33 -1.63 -1.37 0.39 3.00 -8.75 -
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 5.85 3.77 2.37 3.83 4.58 5.12 2.87 12.59%
P/EPS 69.63 92.70 -60.69 -72.64 262.67 40.47 -22.45 -
EY 1.44 1.08 -1.65 -1.38 0.38 2.47 -4.45 -
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