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 - 733,831
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 134.98 135.08 135.36 136.12 148.80 149.45 147.05 -5.54%
  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%
EPS -14.36 -2.65 -3.80 -5.31 -4.40 -2.33 -5.75 83.77%
  QoQ % -441.89% 30.26% 28.44% -20.68% -88.84% 59.48% -
  Horiz. % 249.74% 46.09% 66.09% 92.35% 76.52% 40.52% 100.00%
DPS 1.84 0.00 0.00 0.00 1.84 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 1.3087 1.4208 1.3939 1.3929 1.4012 1.4212 1.4345 -5.92%
  QoQ % -7.89% 1.93% 0.07% -0.59% -1.41% -0.93% -
  Horiz. % 91.23% 99.04% 97.17% 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.
 


 

294  283  517  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMETRIC 0.14-0.01 
 DGB 0.085-0.005 
 PWRWELL 0.315+0.02 
 ARMADA 0.40+0.005 
 SAPNRG 0.245+0.01 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 SMETRIC-WA 0.035+0.01 
 XOX 0.04+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers