[UNISEM] QoQ Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 273,273 251,581 228,048 247,120 246,780 246,931 249,723 6.19% QoQ % 8.62% 10.32% -7.72% 0.14% -0.06% -1.12% - Horiz. % 109.43% 100.74% 91.32% 98.96% 98.82% 98.88% 100.00%
PBT 32,970 14,443 11,068 -82,652 -535 -1,281 -10,323 - QoQ % 128.28% 30.49% 113.39% -15,348.97% 58.24% 87.59% - Horiz. % -319.38% -139.91% -107.22% 800.66% 5.18% 12.41% 100.00%
Tax -5,843 -3,951 -2,213 -10,472 -578 -3,488 40 - QoQ % -47.89% -78.54% 78.87% -1,711.76% 83.43% -8,820.00% - Horiz. % -14,607.50% -9,877.50% -5,532.50% -26,180.00% -1,445.00% -8,720.00% 100.00%
NP 27,127 10,492 8,855 -93,124 -1,113 -4,769 -10,283 - QoQ % 158.55% 18.49% 109.51% -8,266.94% 76.66% 53.62% - Horiz. % -263.80% -102.03% -86.11% 905.61% 10.82% 46.38% 100.00%
NP to SH 27,121 10,841 9,266 -90,781 -648 -4,195 -9,744 - QoQ % 150.17% 17.00% 110.21% -13,909.41% 84.55% 56.95% - Horiz. % -278.34% -111.26% -95.09% 931.66% 6.65% 43.05% 100.00%
Tax Rate 17.72 % 27.36 % 19.99 % - % - % - % - % - QoQ % -35.23% 36.87% 0.00% 0.00% 0.00% 0.00% - Horiz. % 88.64% 136.87% 100.00% - - - -
Total Cost 246,146 241,089 219,193 340,244 247,893 251,700 260,006 -3.58% QoQ % 2.10% 9.99% -35.58% 37.25% -1.51% -3.19% - Horiz. % 94.67% 92.72% 84.30% 130.86% 95.34% 96.81% 100.00%
Net Worth 988,027 943,166 959,876 960,821 1,000,447 1,027,775 1,022,179 -2.24% QoQ % 4.76% -1.74% -0.10% -3.96% -2.66% 0.55% - Horiz. % 96.66% 92.27% 93.90% 94.00% 97.87% 100.55% 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 - - 13,489 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.03% 0.00% 0.00% 100.00% - - -
Div Payout % 49.75 % - % - % - % - % - % - % - 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 988,027 943,166 959,876 960,821 1,000,447 1,027,775 1,022,179 -2.24% QoQ % 4.76% -1.74% -0.10% -3.96% -2.66% 0.55% - Horiz. % 96.66% 92.27% 93.90% 94.00% 97.87% 100.55% 100.00%
NOSH 674,651 673,354 676,350 674,450 647,999 676,612 671,999 0.26% QoQ % 0.19% -0.44% 0.28% 4.08% -4.23% 0.69% - Horiz. % 100.39% 100.20% 100.65% 100.36% 96.43% 100.69% 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 9.93 % 4.17 % 3.88 % -37.68 % -0.45 % -1.93 % -4.12 % - QoQ % 138.13% 7.47% 110.30% -8,273.33% 76.68% 53.16% - Horiz. % -241.02% -101.21% -94.17% 914.56% 10.92% 46.84% 100.00%
ROE 2.74 % 1.15 % 0.97 % -9.45 % -0.06 % -0.41 % -0.95 % - QoQ % 138.26% 18.56% 110.26% -15,650.00% 85.37% 56.84% - Horiz. % -288.42% -121.05% -102.11% 994.74% 6.32% 43.16% 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 40.51 37.36 33.72 36.64 38.08 36.50 37.16 5.92% QoQ % 8.43% 10.79% -7.97% -3.78% 4.33% -1.78% - Horiz. % 109.02% 100.54% 90.74% 98.60% 102.48% 98.22% 100.00%
EPS 4.02 1.61 1.37 -13.46 -0.10 -0.62 -1.45 - QoQ % 149.69% 17.52% 110.18% -13,360.00% 83.87% 57.24% - Horiz. % -277.24% -111.03% -94.48% 928.28% 6.90% 42.76% 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 37.24 34.28 31.08 33.68 33.63 33.65 34.03 6.19% QoQ % 8.63% 10.30% -7.72% 0.15% -0.06% -1.12% - Horiz. % 109.43% 100.73% 91.33% 98.97% 98.82% 98.88% 100.00%
EPS 3.70 1.48 1.26 -12.37 -0.09 -0.57 -1.33 - QoQ % 150.00% 17.46% 110.19% -13,644.44% 84.21% 57.14% - Horiz. % -278.20% -111.28% -94.74% 930.08% 6.77% 42.86% 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 1.3464 1.2853 1.3080 1.3093 1.3633 1.4006 1.3929 -2.24% QoQ % 4.75% -1.74% -0.10% -3.96% -2.66% 0.55% - Horiz. % 96.66% 92.28% 93.90% 94.00% 97.87% 100.55% 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 4.02 3.91 3.05 2.73 2.25 2.60 2.39 41.39% QoQ % 2.81% 28.20% 11.72% 21.33% -13.46% 8.79% - Horiz. % 168.20% 163.60% 127.62% 114.23% 94.14% 108.79% 100.00%
P/EPS 40.55 90.68 75.18 -7.43 -855.00 -153.23 -61.38 - QoQ % -55.28% 20.62% 1,111.84% 99.13% -457.98% -149.64% - Horiz. % -66.06% -147.74% -122.48% 12.10% 1,392.96% 249.64% 100.00%
EY 2.47 1.10 1.33 -13.46 -0.12 -0.65 -1.63 - QoQ % 124.55% -17.29% 109.88% -11,116.67% 81.54% 60.12% - Horiz. % -151.53% -67.48% -81.60% 825.77% 7.36% 39.88% 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 4.15 4.52 3.77 2.92 2.30 2.77 2.37 45.23% QoQ % -8.19% 19.89% 29.11% 26.96% -16.97% 16.88% - Horiz. % 175.11% 190.72% 159.07% 123.21% 97.05% 116.88% 100.00%
P/EPS 41.79 104.97 92.70 -7.95 -875.00 -162.90 -60.69 - QoQ % -60.19% 13.24% 1,266.04% 99.09% -437.14% -168.41% - Horiz. % -68.86% -172.96% -152.74% 13.10% 1,441.75% 268.41% 100.00%
EY 2.39 0.95 1.08 -12.58 -0.11 -0.61 -1.65 - QoQ % 151.58% -12.04% 108.59% -11,336.36% 81.97% 63.03% - Horiz. % -144.85% -57.58% -65.45% 762.42% 6.67% 36.97% 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.
Comment
Announcement of Q4 2013 results.pdf 
