Highlights

[UNISEM] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -20.65%    YoY -     27.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 990,554 991,245 993,308 998,892 1,091,948 1,096,677 1,079,112 -5.53%
  QoQ % -0.07% -0.21% -0.56% -8.52% -0.43% 1.63% -
  Horiz. % 91.79% 91.86% 92.05% 92.57% 101.19% 101.63% 100.00%
PBT -94,791 -16,185 -23,208 -41,292 -35,432 -20,528 -48,964 55.14%
  QoQ % -485.66% 30.26% 43.80% -16.54% -72.60% 58.08% -
  Horiz. % 193.59% 33.06% 47.40% 84.33% 72.36% 41.92% 100.00%
Tax -14,498 -5,368 -6,896 160 2,140 3,037 6,068 -
  QoQ % -170.08% 22.16% -4,410.00% -92.52% -29.54% -49.95% -
  Horiz. % -238.93% -88.46% -113.65% 2.64% 35.27% 50.05% 100.00%
NP -109,289 -21,553 -30,104 -41,132 -33,292 -17,490 -42,896 86.22%
  QoQ % -407.06% 28.40% 26.81% -23.55% -90.34% 59.23% -
  Horiz. % 254.78% 50.25% 70.18% 95.89% 77.61% 40.77% 100.00%
NP to SH -105,368 -19,449 -27,878 -38,976 -32,306 -17,073 -42,222 83.68%
  QoQ % -441.76% 30.23% 28.47% -20.65% -89.22% 59.56% -
  Horiz. % 249.56% 46.06% 66.03% 92.31% 76.51% 40.44% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,099,843 1,012,798 1,023,412 1,040,024 1,125,240 1,114,167 1,122,008 -1.32%
  QoQ % 8.59% -1.04% -1.60% -7.57% 0.99% -0.70% -
  Horiz. % 98.02% 90.27% 91.21% 92.69% 100.29% 99.30% 100.00%
Net Worth 960,379 1,042,632 1,022,866 1,022,179 1,028,261 1,042,933 1,052,649 -5.92%
  QoQ % -7.89% 1.93% 0.07% -0.59% -1.41% -0.92% -
  Horiz. % 91.23% 99.05% 97.17% 97.11% 97.68% 99.08% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,482 - - - 13,488 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.95% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 960,379 1,042,632 1,022,866 1,022,179 1,028,261 1,042,933 1,052,649 -5.92%
  QoQ % -7.89% 1.93% 0.07% -0.59% -1.41% -0.92% -
  Horiz. % 91.23% 99.05% 97.17% 97.11% 97.68% 99.08% 100.00%
NOSH 674,139 675,324 673,381 671,999 674,446 673,947 674,472 -0.03%
  QoQ % -0.18% 0.29% 0.21% -0.36% 0.07% -0.08% -
  Horiz. % 99.95% 100.13% 99.84% 99.63% 100.00% 99.92% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -11.03 % -2.17 % -3.03 % -4.12 % -3.05 % -1.59 % -3.98 % 96.93%
  QoQ % -408.29% 28.38% 26.46% -35.08% -91.82% 60.05% -
  Horiz. % 277.14% 54.52% 76.13% 103.52% 76.63% 39.95% 100.00%
ROE -10.97 % -1.87 % -2.73 % -3.81 % -3.14 % -1.64 % -4.01 % 95.24%
  QoQ % -486.63% 31.50% 28.35% -21.34% -91.46% 59.10% -
  Horiz. % 273.57% 46.63% 68.08% 95.01% 78.30% 40.90% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 146.94 146.78 147.51 148.64 161.90 162.72 159.99 -5.50%
  QoQ % 0.11% -0.49% -0.76% -8.19% -0.50% 1.71% -
  Horiz. % 91.84% 91.74% 92.20% 92.91% 101.19% 101.71% 100.00%
EPS -15.63 -2.88 -4.14 -5.80 -4.79 -2.53 -6.26 83.74%
  QoQ % -442.71% 30.43% 28.62% -21.09% -89.33% 59.58% -
  Horiz. % 249.68% 46.01% 66.13% 92.65% 76.52% 40.42% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4246 1.5439 1.5190 1.5211 1.5246 1.5475 1.5607 -5.89%
  QoQ % -7.73% 1.64% -0.14% -0.23% -1.48% -0.85% -
  Horiz. % 91.28% 98.92% 97.33% 97.46% 97.69% 99.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.11 126.20 126.46 127.17 139.02 139.62 137.39 -5.54%
  QoQ % -0.07% -0.21% -0.56% -8.52% -0.43% 1.62% -
  Horiz. % 91.79% 91.86% 92.04% 92.56% 101.19% 101.62% 100.00%
EPS -13.41 -2.48 -3.55 -4.96 -4.11 -2.17 -5.38 83.53%
  QoQ % -440.73% 30.14% 28.43% -20.68% -89.40% 59.67% -
  Horiz. % 249.26% 46.10% 65.99% 92.19% 76.39% 40.33% 100.00%
DPS 1.72 0.00 0.00 0.00 1.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2227 1.3274 1.3022 1.3014 1.3091 1.3278 1.3402 -5.92%
  QoQ % -7.89% 1.94% 0.06% -0.59% -1.41% -0.93% -
  Horiz. % 91.23% 99.04% 97.16% 97.10% 97.68% 99.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0000 0.8550 0.9500 0.8900 0.8600 1.0000 1.3600 -
P/RPS 0.68 0.58 0.64 0.60 0.53 0.61 0.85 -13.79%
  QoQ % 17.24% -9.38% 6.67% 13.21% -13.11% -28.24% -
  Horiz. % 80.00% 68.24% 75.29% 70.59% 62.35% 71.76% 100.00%
P/EPS -6.40 -29.69 -22.95 -15.34 -17.95 -39.47 -21.73 -55.63%
  QoQ % 78.44% -29.37% -49.61% 14.54% 54.52% -81.64% -
  Horiz. % 29.45% 136.63% 105.61% 70.59% 82.60% 181.64% 100.00%
EY -15.63 -3.37 -4.36 -6.52 -5.57 -2.53 -4.60 125.51%
  QoQ % -363.80% 22.71% 33.13% -17.06% -120.16% 45.00% -
  Horiz. % 339.78% 73.26% 94.78% 141.74% 121.09% 55.00% 100.00%
DY 2.00 0.00 0.00 0.00 2.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.55 0.63 0.59 0.56 0.65 0.87 -13.46%
  QoQ % 27.27% -12.70% 6.78% 5.36% -13.85% -25.29% -
  Horiz. % 80.46% 63.22% 72.41% 67.82% 64.37% 74.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 07/11/13 24/07/13 24/04/13 18/02/13 08/11/12 09/08/12 -
Price 1.0700 0.8750 1.0100 0.8800 0.9900 0.9500 1.2500 -
P/RPS 0.73 0.60 0.68 0.59 0.61 0.58 0.78 -4.31%
  QoQ % 21.67% -11.76% 15.25% -3.28% 5.17% -25.64% -
  Horiz. % 93.59% 76.92% 87.18% 75.64% 78.21% 74.36% 100.00%
P/EPS -6.85 -30.38 -24.40 -15.17 -20.67 -37.50 -19.97 -50.90%
  QoQ % 77.45% -24.51% -60.84% 26.61% 44.88% -87.78% -
  Horiz. % 34.30% 152.13% 122.18% 75.96% 103.51% 187.78% 100.00%
EY -14.61 -3.29 -4.10 -6.59 -4.84 -2.67 -5.01 103.72%
  QoQ % -344.07% 19.76% 37.78% -36.16% -81.27% 46.71% -
  Horiz. % 291.62% 65.67% 81.84% 131.54% 96.61% 53.29% 100.00%
DY 1.87 0.00 0.00 0.00 2.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.57% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.57 0.66 0.58 0.65 0.61 0.80 -4.20%
  QoQ % 31.58% -13.64% 13.79% -10.77% 6.56% -23.75% -
  Horiz. % 93.75% 71.25% 82.50% 72.50% 81.25% 76.25% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS