[UNISEM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
05-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 104.68%
YoY- 596.43%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,085,060 1,125,499 1,357,801 1,184,880 1,103,382 1,136,193 669,685 8.36%
PBT -29,515 -7,347 152,977 130,599 -25,731 133,633 71,601 -
Tax -374 7,930 -5,908 -5,099 -1,482 5,602 -13,748 -45.12%
NP -29,889 583 147,069 125,500 -27,213 139,235 57,853 -
-
NP to SH -28,521 1,236 145,401 126,539 -25,490 138,508 58,878 -
-
Tax Rate - - 3.86% 3.90% - -4.19% 19.20% -
Total Cost 1,114,949 1,124,916 1,210,732 1,059,380 1,130,595 996,958 611,832 10.50%
-
Net Worth 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 669,660 7.29%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 13,495 13,625 33,919 12,961 11,788 47,133 44,675 -18.07%
Div Payout % 0.00% 1,102.40% 23.33% 10.24% 0.00% 34.03% 75.88% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 669,660 7.29%
NOSH 671,999 673,084 678,133 518,381 471,224 471,122 470,333 6.12%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.75% 0.05% 10.83% 10.59% -2.47% 12.25% 8.64% -
ROE -2.79% 0.12% 13.62% 13.18% -3.05% 16.78% 8.79% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 161.47 167.22 200.23 228.57 234.15 241.17 142.39 2.11%
EPS -4.24 0.18 21.44 24.41 -5.41 29.40 12.52 -
DPS 2.00 2.00 5.00 2.50 2.50 10.00 9.50 -22.85%
NAPS 1.5211 1.5648 1.5743 1.8526 1.773 1.7524 1.4238 1.10%
Adjusted Per Share Value based on latest NOSH - 518,381
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.27 69.77 84.17 73.45 68.40 70.44 41.52 8.36%
EPS -1.77 0.08 9.01 7.84 -1.58 8.59 3.65 -
DPS 0.84 0.84 2.10 0.80 0.73 2.92 2.77 -18.01%
NAPS 0.6337 0.6529 0.6618 0.5954 0.5179 0.5118 0.4151 7.29%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.89 1.47 1.91 2.68 0.56 1.25 2.00 -
P/RPS 0.55 0.88 0.95 1.17 0.24 0.52 1.40 -14.40%
P/EPS -20.97 800.51 8.91 10.98 -10.35 4.25 15.98 -
EY -4.77 0.12 11.23 9.11 -9.66 23.52 6.26 -
DY 2.25 1.36 2.62 0.93 4.46 8.00 4.75 -11.69%
P/NAPS 0.59 0.94 1.21 1.45 0.32 0.71 1.40 -13.40%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 08/05/08 15/05/07 -
Price 0.88 1.46 1.97 3.25 1.10 1.45 1.86 -
P/RPS 0.55 0.87 0.98 1.42 0.47 0.60 1.31 -13.45%
P/EPS -20.73 795.07 9.19 13.31 -20.34 4.93 14.86 -
EY -4.82 0.13 10.88 7.51 -4.92 20.28 6.73 -
DY 2.27 1.37 2.54 0.77 2.27 6.90 5.11 -12.63%
P/NAPS 0.58 0.93 1.25 1.75 0.62 0.83 1.31 -12.68%

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