Highlights

[UNISEM] QoQ Quarter Result on 2013-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     84.55%    YoY -     -107.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 251,581 228,048 247,120 246,780 246,931 249,723 269,440 -4.48%
  QoQ % 10.32% -7.72% 0.14% -0.06% -1.12% -7.32% -
  Horiz. % 93.37% 84.64% 91.72% 91.59% 91.65% 92.68% 100.00%
PBT 14,443 11,068 -82,652 -535 -1,281 -10,323 -20,036 -
  QoQ % 30.49% 113.39% -15,348.97% 58.24% 87.59% 48.48% -
  Horiz. % -72.09% -55.24% 412.52% 2.67% 6.39% 51.52% 100.00%
Tax -3,951 -2,213 -10,472 -578 -3,488 40 -138 841.64%
  QoQ % -78.54% 78.87% -1,711.76% 83.43% -8,820.00% 128.99% -
  Horiz. % 2,863.04% 1,603.62% 7,588.41% 418.84% 2,527.54% -28.99% 100.00%
NP 10,492 8,855 -93,124 -1,113 -4,769 -10,283 -20,174 -
  QoQ % 18.49% 109.51% -8,266.94% 76.66% 53.62% 49.03% -
  Horiz. % -52.01% -43.89% 461.60% 5.52% 23.64% 50.97% 100.00%
NP to SH 10,841 9,266 -90,781 -648 -4,195 -9,744 -19,501 -
  QoQ % 17.00% 110.21% -13,909.41% 84.55% 56.95% 50.03% -
  Horiz. % -55.59% -47.52% 465.52% 3.32% 21.51% 49.97% 100.00%
Tax Rate 27.36 % 19.99 % - % - % - % - % - % -
  QoQ % 36.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.87% 100.00% - - - - -
Total Cost 241,089 219,193 340,244 247,893 251,700 260,006 289,614 -11.54%
  QoQ % 9.99% -35.58% 37.25% -1.51% -3.19% -10.22% -
  Horiz. % 83.24% 75.68% 117.48% 85.59% 86.91% 89.78% 100.00%
Net Worth 943,166 959,876 960,821 1,000,447 1,027,775 1,022,179 1,028,762 -5.64%
  QoQ % -1.74% -0.10% -3.96% -2.66% 0.55% -0.64% -
  Horiz. % 91.68% 93.30% 93.40% 97.25% 99.90% 99.36% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 13,489 - - - 13,495 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 943,166 959,876 960,821 1,000,447 1,027,775 1,022,179 1,028,762 -5.64%
  QoQ % -1.74% -0.10% -3.96% -2.66% 0.55% -0.64% -
  Horiz. % 91.68% 93.30% 93.40% 97.25% 99.90% 99.36% 100.00%
NOSH 673,354 676,350 674,450 647,999 676,612 671,999 674,775 -0.14%
  QoQ % -0.44% 0.28% 4.08% -4.23% 0.69% -0.41% -
  Horiz. % 99.79% 100.23% 99.95% 96.03% 100.27% 99.59% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.17 % 3.88 % -37.68 % -0.45 % -1.93 % -4.12 % -7.49 % -
  QoQ % 7.47% 110.30% -8,273.33% 76.68% 53.16% 44.99% -
  Horiz. % -55.67% -51.80% 503.07% 6.01% 25.77% 55.01% 100.00%
ROE 1.15 % 0.97 % -9.45 % -0.06 % -0.41 % -0.95 % -1.90 % -
  QoQ % 18.56% 110.26% -15,650.00% 85.37% 56.84% 50.00% -
  Horiz. % -60.53% -51.05% 497.37% 3.16% 21.58% 50.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.36 33.72 36.64 38.08 36.50 37.16 39.93 -4.35%
  QoQ % 10.79% -7.97% -3.78% 4.33% -1.78% -6.94% -
  Horiz. % 93.56% 84.45% 91.76% 95.37% 91.41% 93.06% 100.00%
EPS 1.61 1.37 -13.46 -0.10 -0.62 -1.45 -2.89 -
  QoQ % 17.52% 110.18% -13,360.00% 83.87% 57.24% 49.83% -
  Horiz. % -55.71% -47.40% 465.74% 3.46% 21.45% 50.17% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4007 1.4192 1.4246 1.5439 1.5190 1.5211 1.5246 -5.51%
  QoQ % -1.30% -0.38% -7.73% 1.64% -0.14% -0.23% -
  Horiz. % 91.87% 93.09% 93.44% 101.27% 99.63% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.28 31.08 33.68 33.63 33.65 34.03 36.72 -4.49%
  QoQ % 10.30% -7.72% 0.15% -0.06% -1.12% -7.33% -
  Horiz. % 93.36% 84.64% 91.72% 91.58% 91.64% 92.67% 100.00%
EPS 1.48 1.26 -12.37 -0.09 -0.57 -1.33 -2.66 -
  QoQ % 17.46% 110.19% -13,644.44% 84.21% 57.14% 50.00% -
  Horiz. % -55.64% -47.37% 465.04% 3.38% 21.43% 50.00% 100.00%
DPS 0.00 0.00 1.84 0.00 0.00 0.00 1.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2853 1.3080 1.3093 1.3633 1.4006 1.3929 1.4019 -5.64%
  QoQ % -1.74% -0.10% -3.96% -2.66% 0.55% -0.64% -
  Horiz. % 91.68% 93.30% 93.39% 97.25% 99.91% 99.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.4600 1.0300 1.0000 0.8550 0.9500 0.8900 0.8600 -
P/RPS 3.91 3.05 2.73 2.25 2.60 2.39 2.15 49.15%
  QoQ % 28.20% 11.72% 21.33% -13.46% 8.79% 11.16% -
  Horiz. % 181.86% 141.86% 126.98% 104.65% 120.93% 111.16% 100.00%
P/EPS 90.68 75.18 -7.43 -855.00 -153.23 -61.38 -29.76 -
  QoQ % 20.62% 1,111.84% 99.13% -457.98% -149.64% -106.25% -
  Horiz. % -304.70% -252.62% 24.97% 2,872.98% 514.89% 206.25% 100.00%
EY 1.10 1.33 -13.46 -0.12 -0.65 -1.63 -3.36 -
  QoQ % -17.29% 109.88% -11,116.67% 81.54% 60.12% 51.49% -
  Horiz. % -32.74% -39.58% 400.60% 3.57% 19.35% 48.51% 100.00%
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.04 0.73 0.70 0.55 0.63 0.59 0.56 51.26%
  QoQ % 42.47% 4.29% 27.27% -12.70% 6.78% 5.36% -
  Horiz. % 185.71% 130.36% 125.00% 98.21% 112.50% 105.36% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 08/05/14 26/02/14 07/11/13 24/07/13 24/04/13 18/02/13 -
Price 1.6900 1.2700 1.0700 0.8750 1.0100 0.8800 0.9900 -
P/RPS 4.52 3.77 2.92 2.30 2.77 2.37 2.48 49.37%
  QoQ % 19.89% 29.11% 26.96% -16.97% 16.88% -4.44% -
  Horiz. % 182.26% 152.02% 117.74% 92.74% 111.69% 95.56% 100.00%
P/EPS 104.97 92.70 -7.95 -875.00 -162.90 -60.69 -34.26 -
  QoQ % 13.24% 1,266.04% 99.09% -437.14% -168.41% -77.15% -
  Horiz. % -306.39% -270.58% 23.20% 2,554.00% 475.48% 177.15% 100.00%
EY 0.95 1.08 -12.58 -0.11 -0.61 -1.65 -2.92 -
  QoQ % -12.04% 108.59% -11,336.36% 81.97% 63.03% 43.49% -
  Horiz. % -32.53% -36.99% 430.82% 3.77% 20.89% 56.51% 100.00%
DY 0.00 0.00 1.87 0.00 0.00 0.00 2.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.57% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.21 0.89 0.75 0.57 0.66 0.58 0.65 51.50%
  QoQ % 35.96% 18.67% 31.58% -13.64% 13.79% -10.77% -
  Horiz. % 186.15% 136.92% 115.38% 87.69% 101.54% 89.23% 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.
 


 

209  244  476  1344 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 DGB 0.135+0.005 
 MYEG-C87 0.055+0.005 
 EAH 0.0150.00 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.0150.00 
 SUPERMX 1.60+0.08 
 COMCORP 0.22+0.13 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers