Highlights

[UNISEM] QoQ 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 -     50.03%    YoY -     27.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 247,120 246,780 246,931 249,723 269,440 282,952 282,945 -8.61%
  QoQ % 0.14% -0.06% -1.12% -7.32% -4.78% 0.00% -
  Horiz. % 87.34% 87.22% 87.27% 88.26% 95.23% 100.00% 100.00%
PBT -82,652 -535 -1,281 -10,323 -20,036 9,086 -8,242 363.08%
  QoQ % -15,348.97% 58.24% 87.59% 48.48% -320.52% 210.24% -
  Horiz. % 1,002.81% 6.49% 15.54% 125.25% 243.10% -110.24% 100.00%
Tax -10,472 -578 -3,488 40 -138 -756 480 -
  QoQ % -1,711.76% 83.43% -8,820.00% 128.99% 81.75% -257.50% -
  Horiz. % -2,181.67% -120.42% -726.67% 8.33% -28.75% -157.50% 100.00%
NP -93,124 -1,113 -4,769 -10,283 -20,174 8,330 -7,762 421.71%
  QoQ % -8,266.94% 76.66% 53.62% 49.03% -342.18% 207.32% -
  Horiz. % 1,199.74% 14.34% 61.44% 132.48% 259.91% -107.32% 100.00%
NP to SH -90,781 -648 -4,195 -9,744 -19,501 8,306 -7,582 421.01%
  QoQ % -13,909.41% 84.55% 56.95% 50.03% -334.78% 209.55% -
  Horiz. % 1,197.32% 8.55% 55.33% 128.51% 257.20% -109.55% 100.00%
Tax Rate - % - % - % - % - % 8.32 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 340,244 247,893 251,700 260,006 289,614 274,622 290,707 11.03%
  QoQ % 37.25% -1.51% -3.19% -10.22% 5.46% -5.53% -
  Horiz. % 117.04% 85.27% 86.58% 89.44% 99.62% 94.47% 100.00%
Net Worth 960,821 1,000,447 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 -6.12%
  QoQ % -3.96% -2.66% 0.55% -0.64% -1.55% -1.09% -
  Horiz. % 90.94% 94.69% 97.28% 96.75% 97.37% 98.91% 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 13,489 - - - 13,495 - - -
  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 960,821 1,000,447 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 -6.12%
  QoQ % -3.96% -2.66% 0.55% -0.64% -1.55% -1.09% -
  Horiz. % 90.94% 94.69% 97.28% 96.75% 97.37% 98.91% 100.00%
NOSH 674,450 647,999 676,612 671,999 674,775 675,284 676,964 -0.25%
  QoQ % 4.08% -4.23% 0.69% -0.41% -0.08% -0.25% -
  Horiz. % 99.63% 95.72% 99.95% 99.27% 99.68% 99.75% 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 -37.68 % -0.45 % -1.93 % -4.12 % -7.49 % 2.94 % -2.74 % 471.26%
  QoQ % -8,273.33% 76.68% 53.16% 44.99% -354.76% 207.30% -
  Horiz. % 1,375.18% 16.42% 70.44% 150.36% 273.36% -107.30% 100.00%
ROE -9.45 % -0.06 % -0.41 % -0.95 % -1.90 % 0.79 % -0.72 % 453.81%
  QoQ % -15,650.00% 85.37% 56.84% 50.00% -340.51% 209.72% -
  Horiz. % 1,312.50% 8.33% 56.94% 131.94% 263.89% -109.72% 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 36.64 38.08 36.50 37.16 39.93 41.90 41.80 -8.39%
  QoQ % -3.78% 4.33% -1.78% -6.94% -4.70% 0.24% -
  Horiz. % 87.66% 91.10% 87.32% 88.90% 95.53% 100.24% 100.00%
EPS -13.46 -0.10 -0.62 -1.45 -2.89 1.23 -1.12 422.30%
  QoQ % -13,360.00% 83.87% 57.24% 49.83% -334.96% 209.82% -
  Horiz. % 1,201.79% 8.93% 55.36% 129.46% 258.04% -109.82% 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 33.68 33.63 33.65 34.03 36.72 38.56 38.56 -8.60%
  QoQ % 0.15% -0.06% -1.12% -7.33% -4.77% 0.00% -
  Horiz. % 87.34% 87.21% 87.27% 88.25% 95.23% 100.00% 100.00%
EPS -12.37 -0.09 -0.57 -1.33 -2.66 1.13 -1.03 422.06%
  QoQ % -13,644.44% 84.21% 57.14% 50.00% -335.40% 209.71% -
  Horiz. % 1,200.97% 8.74% 55.34% 129.13% 258.25% -109.71% 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 1.3093 1.3633 1.4006 1.3929 1.4019 1.4240 1.4398 -6.12%
  QoQ % -3.96% -2.66% 0.55% -0.64% -1.55% -1.10% -
  Horiz. % 90.94% 94.69% 97.28% 96.74% 97.37% 98.90% 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 2.73 2.25 2.60 2.39 2.15 2.39 3.25 -10.95%
  QoQ % 21.33% -13.46% 8.79% 11.16% -10.04% -26.46% -
  Horiz. % 84.00% 69.23% 80.00% 73.54% 66.15% 73.54% 100.00%
P/EPS -7.43 -855.00 -153.23 -61.38 -29.76 81.30 -121.43 -84.39%
  QoQ % 99.13% -457.98% -149.64% -106.25% -136.61% 166.95% -
  Horiz. % 6.12% 704.11% 126.19% 50.55% 24.51% -66.95% 100.00%
EY -13.46 -0.12 -0.65 -1.63 -3.36 1.23 -0.82 542.60%
  QoQ % -11,116.67% 81.54% 60.12% 51.49% -373.17% 250.00% -
  Horiz. % 1,641.46% 14.63% 79.27% 198.78% 409.76% -150.00% 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 2.92 2.30 2.77 2.37 2.48 2.27 2.99 -1.56%
  QoQ % 26.96% -16.97% 16.88% -4.44% 9.25% -24.08% -
  Horiz. % 97.66% 76.92% 92.64% 79.26% 82.94% 75.92% 100.00%
P/EPS -7.95 -875.00 -162.90 -60.69 -34.26 77.24 -111.61 -82.73%
  QoQ % 99.09% -437.14% -168.41% -77.15% -144.36% 169.21% -
  Horiz. % 7.12% 783.98% 145.95% 54.38% 30.70% -69.21% 100.00%
EY -12.58 -0.11 -0.61 -1.65 -2.92 1.29 -0.90 477.48%
  QoQ % -11,336.36% 81.97% 63.03% 43.49% -326.36% 243.33% -
  Horiz. % 1,397.78% 12.22% 67.78% 183.33% 324.44% -143.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

380  214  498  1117 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.010.00 
 SAPNRG 0.115+0.01 
 HIBISCS 0.54+0.03 
 MINETEC 0.205+0.01 
 VC 0.06+0.005 
 ARMADA 0.185+0.01 
 VELESTO 0.175+0.01 
 PERDANA 0.185+0.005 
 HIBISCS-WC 0.13+0.025 
 HSI-H8M 0.41-0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers