Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -622.34%    YoY -     -226.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 752,902 479,629 228,048 990,554 743,434 496,654 249,723 108.56%
  QoQ % 56.98% 110.32% -76.98% 33.24% 49.69% 98.88% -
  Horiz. % 301.49% 192.06% 91.32% 396.66% 297.70% 198.88% 100.00%
PBT 58,481 25,511 11,068 -94,791 -12,139 -11,604 -10,323 -
  QoQ % 129.24% 130.49% 111.68% -680.88% -4.61% -12.41% -
  Horiz. % -566.51% -247.13% -107.22% 918.25% 117.59% 112.41% 100.00%
Tax -12,007 -6,164 -2,213 -14,498 -4,026 -3,448 40 -
  QoQ % -94.79% -178.54% 84.74% -260.11% -16.76% -8,720.00% -
  Horiz. % -30,017.50% -15,410.00% -5,532.50% -36,245.00% -10,065.00% -8,620.00% 100.00%
NP 46,474 19,347 8,855 -109,289 -16,165 -15,052 -10,283 -
  QoQ % 140.21% 118.49% 108.10% -576.08% -7.39% -46.38% -
  Horiz. % -451.95% -188.15% -86.11% 1,062.81% 157.20% 146.38% 100.00%
NP to SH 47,228 20,107 9,266 -105,368 -14,587 -13,939 -9,744 -
  QoQ % 134.88% 117.00% 108.79% -622.34% -4.65% -43.05% -
  Horiz. % -484.69% -206.35% -95.09% 1,081.36% 149.70% 143.05% 100.00%
Tax Rate 20.53 % 24.16 % 19.99 % - % - % - % - % -
  QoQ % -15.02% 20.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.70% 120.86% 100.00% - - - -
Total Cost 706,428 460,282 219,193 1,099,843 759,599 511,706 260,006 94.59%
  QoQ % 53.48% 109.99% -80.07% 44.79% 48.44% 96.81% -
  Horiz. % 271.70% 177.03% 84.30% 423.01% 292.15% 196.81% 100.00%
Net Worth 988,077 945,096 959,876 960,379 1,042,632 1,022,866 1,022,179 -2.23%
  QoQ % 4.55% -1.54% -0.05% -7.89% 1.93% 0.07% -
  Horiz. % 96.66% 92.46% 93.90% 93.95% 102.00% 100.07% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 13,493 - - 13,482 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.08% 0.00% 0.00% 100.00% - - -
Div Payout % 28.57 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 988,077 945,096 959,876 960,379 1,042,632 1,022,866 1,022,179 -2.23%
  QoQ % 4.55% -1.54% -0.05% -7.89% 1.93% 0.07% -
  Horiz. % 96.66% 92.46% 93.90% 93.95% 102.00% 100.07% 100.00%
NOSH 674,685 674,731 676,350 674,139 675,324 673,381 671,999 0.27%
  QoQ % -0.01% -0.24% 0.33% -0.18% 0.29% 0.21% -
  Horiz. % 100.40% 100.41% 100.65% 100.32% 100.49% 100.21% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.17 % 4.03 % 3.88 % -11.03 % -2.17 % -3.03 % -4.12 % -
  QoQ % 53.10% 3.87% 135.18% -408.29% 28.38% 26.46% -
  Horiz. % -149.76% -97.82% -94.17% 267.72% 52.67% 73.54% 100.00%
ROE 4.78 % 2.13 % 0.97 % -10.97 % -1.40 % -1.36 % -0.95 % -
  QoQ % 124.41% 119.59% 108.84% -683.57% -2.94% -43.16% -
  Horiz. % -503.16% -224.21% -102.11% 1,154.74% 147.37% 143.16% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 111.59 71.08 33.72 146.94 110.09 73.76 37.16 108.01%
  QoQ % 56.99% 110.79% -77.05% 33.47% 49.25% 98.49% -
  Horiz. % 300.30% 191.28% 90.74% 395.43% 296.26% 198.49% 100.00%
EPS 7.00 2.98 1.37 -15.63 -2.16 -2.07 -1.45 -
  QoQ % 134.90% 117.52% 108.77% -623.61% -4.35% -42.76% -
  Horiz. % -482.76% -205.52% -94.48% 1,077.93% 148.97% 142.76% 100.00%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4645 1.4007 1.4192 1.4246 1.5439 1.5190 1.5211 -2.49%
  QoQ % 4.55% -1.30% -0.38% -7.73% 1.64% -0.14% -
  Horiz. % 96.28% 92.08% 93.30% 93.66% 101.50% 99.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 102.60 65.36 31.08 134.98 101.31 67.68 34.03 108.56%
  QoQ % 56.98% 110.30% -76.97% 33.23% 49.69% 98.88% -
  Horiz. % 301.50% 192.07% 91.33% 396.65% 297.71% 198.88% 100.00%
EPS 6.44 2.74 1.26 -14.36 -1.99 -1.90 -1.33 -
  QoQ % 135.04% 117.46% 108.77% -621.61% -4.74% -42.86% -
  Horiz. % -484.21% -206.02% -94.74% 1,079.70% 149.62% 142.86% 100.00%
DPS 1.84 0.00 0.00 1.84 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3465 1.2879 1.3080 1.3087 1.4208 1.3939 1.3929 -2.23%
  QoQ % 4.55% -1.54% -0.05% -7.89% 1.93% 0.07% -
  Horiz. % 96.67% 92.46% 93.90% 93.96% 102.00% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.6300 1.4600 1.0300 1.0000 0.8550 0.9500 0.8900 -
P/RPS 1.46 2.05 3.05 0.68 0.78 1.29 2.39 -27.98%
  QoQ % -28.78% -32.79% 348.53% -12.82% -39.53% -46.03% -
  Horiz. % 61.09% 85.77% 127.62% 28.45% 32.64% 53.97% 100.00%
P/EPS 23.29 48.99 75.18 -6.40 -39.58 -45.89 -61.38 -
  QoQ % -52.46% -34.84% 1,274.69% 83.83% 13.75% 25.24% -
  Horiz. % -37.94% -79.81% -122.48% 10.43% 64.48% 74.76% 100.00%
EY 4.29 2.04 1.33 -15.63 -2.53 -2.18 -1.63 -
  QoQ % 110.29% 53.38% 108.51% -517.79% -16.06% -33.74% -
  Horiz. % -263.19% -125.15% -81.60% 958.90% 155.21% 133.74% 100.00%
DY 1.23 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.50% 0.00% 0.00% 100.00% - - -
P/NAPS 1.11 1.04 0.73 0.70 0.55 0.63 0.59 52.34%
  QoQ % 6.73% 42.47% 4.29% 27.27% -12.70% 6.78% -
  Horiz. % 188.14% 176.27% 123.73% 118.64% 93.22% 106.78% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 24/07/14 08/05/14 26/02/14 07/11/13 24/07/13 24/04/13 -
Price 1.6800 1.6900 1.2700 1.0700 0.8750 1.0100 0.8800 -
P/RPS 1.51 2.38 3.77 0.73 0.79 1.37 2.37 -25.94%
  QoQ % -36.55% -36.87% 416.44% -7.59% -42.34% -42.19% -
  Horiz. % 63.71% 100.42% 159.07% 30.80% 33.33% 57.81% 100.00%
P/EPS 24.00 56.71 92.70 -6.85 -40.51 -48.79 -60.69 -
  QoQ % -57.68% -38.82% 1,453.28% 83.09% 16.97% 19.61% -
  Horiz. % -39.55% -93.44% -152.74% 11.29% 66.75% 80.39% 100.00%
EY 4.17 1.76 1.08 -14.61 -2.47 -2.05 -1.65 -
  QoQ % 136.93% 62.96% 107.39% -491.50% -20.49% -24.24% -
  Horiz. % -252.73% -106.67% -65.45% 885.45% 149.70% 124.24% 100.00%
DY 1.19 0.00 0.00 1.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.64% 0.00% 0.00% 100.00% - - -
P/NAPS 1.15 1.21 0.89 0.75 0.57 0.66 0.58 57.76%
  QoQ % -4.96% 35.96% 18.67% 31.58% -13.64% 13.79% -
  Horiz. % 198.28% 208.62% 153.45% 129.31% 98.28% 113.79% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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