Highlights

[UNISEM] QoQ Quarter Result on 2013-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     56.95%    YoY -     44.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 228,048 247,120 246,780 246,931 249,723 269,440 282,952 -13.41%
  QoQ % -7.72% 0.14% -0.06% -1.12% -7.32% -4.78% -
  Horiz. % 80.60% 87.34% 87.22% 87.27% 88.26% 95.22% 100.00%
PBT 11,068 -82,652 -535 -1,281 -10,323 -20,036 9,086 14.07%
  QoQ % 113.39% -15,348.97% 58.24% 87.59% 48.48% -320.52% -
  Horiz. % 121.81% -909.66% -5.89% -14.10% -113.61% -220.52% 100.00%
Tax -2,213 -10,472 -578 -3,488 40 -138 -756 104.77%
  QoQ % 78.87% -1,711.76% 83.43% -8,820.00% 128.99% 81.75% -
  Horiz. % 292.72% 1,385.19% 76.46% 461.38% -5.29% 18.25% 100.00%
NP 8,855 -93,124 -1,113 -4,769 -10,283 -20,174 8,330 4.16%
  QoQ % 109.51% -8,266.94% 76.66% 53.62% 49.03% -342.18% -
  Horiz. % 106.30% -1,117.94% -13.36% -57.25% -123.45% -242.18% 100.00%
NP to SH 9,266 -90,781 -648 -4,195 -9,744 -19,501 8,306 7.57%
  QoQ % 110.21% -13,909.41% 84.55% 56.95% 50.03% -334.78% -
  Horiz. % 111.56% -1,092.96% -7.80% -50.51% -117.31% -234.78% 100.00%
Tax Rate 19.99 % - % - % - % - % - % 8.32 % 79.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 240.26% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 219,193 340,244 247,893 251,700 260,006 289,614 274,622 -13.97%
  QoQ % -35.58% 37.25% -1.51% -3.19% -10.22% 5.46% -
  Horiz. % 79.82% 123.90% 90.27% 91.65% 94.68% 105.46% 100.00%
Net Worth 959,876 960,821 1,000,447 1,027,775 1,022,179 1,028,762 1,045,002 -5.51%
  QoQ % -0.10% -3.96% -2.66% 0.55% -0.64% -1.55% -
  Horiz. % 91.85% 91.94% 95.74% 98.35% 97.82% 98.45% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 13,489 - - - 13,495 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 959,876 960,821 1,000,447 1,027,775 1,022,179 1,028,762 1,045,002 -5.51%
  QoQ % -0.10% -3.96% -2.66% 0.55% -0.64% -1.55% -
  Horiz. % 91.85% 91.94% 95.74% 98.35% 97.82% 98.45% 100.00%
NOSH 676,350 674,450 647,999 676,612 671,999 674,775 675,284 0.11%
  QoQ % 0.28% 4.08% -4.23% 0.69% -0.41% -0.08% -
  Horiz. % 100.16% 99.88% 95.96% 100.20% 99.51% 99.92% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.88 % -37.68 % -0.45 % -1.93 % -4.12 % -7.49 % 2.94 % 20.34%
  QoQ % 110.30% -8,273.33% 76.68% 53.16% 44.99% -354.76% -
  Horiz. % 131.97% -1,281.63% -15.31% -65.65% -140.14% -254.76% 100.00%
ROE 0.97 % -9.45 % -0.06 % -0.41 % -0.95 % -1.90 % 0.79 % 14.68%
  QoQ % 110.26% -15,650.00% 85.37% 56.84% 50.00% -340.51% -
  Horiz. % 122.78% -1,196.20% -7.59% -51.90% -120.25% -240.51% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.72 36.64 38.08 36.50 37.16 39.93 41.90 -13.49%
  QoQ % -7.97% -3.78% 4.33% -1.78% -6.94% -4.70% -
  Horiz. % 80.48% 87.45% 90.88% 87.11% 88.69% 95.30% 100.00%
EPS 1.37 -13.46 -0.10 -0.62 -1.45 -2.89 1.23 7.46%
  QoQ % 110.18% -13,360.00% 83.87% 57.24% 49.83% -334.96% -
  Horiz. % 111.38% -1,094.31% -8.13% -50.41% -117.89% -234.96% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4192 1.4246 1.5439 1.5190 1.5211 1.5246 1.5475 -5.61%
  QoQ % -0.38% -7.73% 1.64% -0.14% -0.23% -1.48% -
  Horiz. % 91.71% 92.06% 99.77% 98.16% 98.29% 98.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.08 33.68 33.63 33.65 34.03 36.72 38.56 -13.40%
  QoQ % -7.72% 0.15% -0.06% -1.12% -7.33% -4.77% -
  Horiz. % 80.60% 87.34% 87.21% 87.27% 88.25% 95.23% 100.00%
EPS 1.26 -12.37 -0.09 -0.57 -1.33 -2.66 1.13 7.54%
  QoQ % 110.19% -13,644.44% 84.21% 57.14% 50.00% -335.40% -
  Horiz. % 111.50% -1,094.69% -7.96% -50.44% -117.70% -235.40% 100.00%
DPS 0.00 1.84 0.00 0.00 0.00 1.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3080 1.3093 1.3633 1.4006 1.3929 1.4019 1.4240 -5.51%
  QoQ % -0.10% -3.96% -2.66% 0.55% -0.64% -1.55% -
  Horiz. % 91.85% 91.95% 95.74% 98.36% 97.82% 98.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.0300 1.0000 0.8550 0.9500 0.8900 0.8600 1.0000 -
P/RPS 3.05 2.73 2.25 2.60 2.39 2.15 2.39 17.67%
  QoQ % 11.72% 21.33% -13.46% 8.79% 11.16% -10.04% -
  Horiz. % 127.62% 114.23% 94.14% 108.79% 100.00% 89.96% 100.00%
P/EPS 75.18 -7.43 -855.00 -153.23 -61.38 -29.76 81.30 -5.09%
  QoQ % 1,111.84% 99.13% -457.98% -149.64% -106.25% -136.61% -
  Horiz. % 92.47% -9.14% -1,051.66% -188.47% -75.50% -36.61% 100.00%
EY 1.33 -13.46 -0.12 -0.65 -1.63 -3.36 1.23 5.35%
  QoQ % 109.88% -11,116.67% 81.54% 60.12% 51.49% -373.17% -
  Horiz. % 108.13% -1,094.31% -9.76% -52.85% -132.52% -273.17% 100.00%
DY 0.00 2.00 0.00 0.00 0.00 2.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.70 0.55 0.63 0.59 0.56 0.65 8.05%
  QoQ % 4.29% 27.27% -12.70% 6.78% 5.36% -13.85% -
  Horiz. % 112.31% 107.69% 84.62% 96.92% 90.77% 86.15% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 26/02/14 07/11/13 24/07/13 24/04/13 18/02/13 08/11/12 -
Price 1.2700 1.0700 0.8750 1.0100 0.8800 0.9900 0.9500 -
P/RPS 3.77 2.92 2.30 2.77 2.37 2.48 2.27 40.29%
  QoQ % 29.11% 26.96% -16.97% 16.88% -4.44% 9.25% -
  Horiz. % 166.08% 128.63% 101.32% 122.03% 104.41% 109.25% 100.00%
P/EPS 92.70 -7.95 -875.00 -162.90 -60.69 -34.26 77.24 12.95%
  QoQ % 1,266.04% 99.09% -437.14% -168.41% -77.15% -144.36% -
  Horiz. % 120.02% -10.29% -1,132.83% -210.90% -78.57% -44.36% 100.00%
EY 1.08 -12.58 -0.11 -0.61 -1.65 -2.92 1.29 -11.18%
  QoQ % 108.59% -11,336.36% 81.97% 63.03% 43.49% -326.36% -
  Horiz. % 83.72% -975.19% -8.53% -47.29% -127.91% -226.36% 100.00%
DY 0.00 1.87 0.00 0.00 0.00 2.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.57% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.89 0.75 0.57 0.66 0.58 0.65 0.61 28.67%
  QoQ % 18.67% 31.58% -13.64% 13.79% -10.77% 6.56% -
  Horiz. % 145.90% 122.95% 93.44% 108.20% 95.08% 106.56% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers