Highlights

[UNISEM] QoQ TTM 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 -     11.72%    YoY -     -2,407.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 990,554 1,012,874 1,049,046 1,085,060 1,091,948 1,095,688 1,100,927 -6.78%
  QoQ % -2.20% -3.45% -3.32% -0.63% -0.34% -0.48% -
  Horiz. % 89.97% 92.00% 95.29% 98.56% 99.18% 99.52% 100.00%
PBT -94,791 -32,175 -22,554 -29,515 -35,432 -20,530 -27,407 128.19%
  QoQ % -194.61% -42.66% 23.58% 16.70% -72.59% 25.09% -
  Horiz. % 345.86% 117.40% 82.29% 107.69% 129.28% 74.91% 100.00%
Tax -14,498 -4,164 -4,342 -374 2,140 4,890 8,327 -
  QoQ % -248.17% 4.10% -1,060.96% -117.48% -56.24% -41.28% -
  Horiz. % -174.11% -50.01% -52.14% -4.49% 25.70% 58.72% 100.00%
NP -109,289 -36,339 -26,896 -29,889 -33,292 -15,640 -19,080 219.12%
  QoQ % -200.75% -35.11% 10.01% 10.22% -112.86% 18.03% -
  Horiz. % 572.79% 190.46% 140.96% 156.65% 174.49% 81.97% 100.00%
NP to SH -105,368 -34,088 -25,134 -28,521 -32,306 -15,336 -18,373 219.38%
  QoQ % -209.11% -35.63% 11.88% 11.72% -110.65% 16.53% -
  Horiz. % 573.49% 185.53% 136.80% 155.23% 175.83% 83.47% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,099,843 1,049,213 1,075,942 1,114,949 1,125,240 1,111,328 1,120,007 -1.20%
  QoQ % 4.83% -2.48% -3.50% -0.91% 1.25% -0.77% -
  Horiz. % 98.20% 93.68% 96.07% 99.55% 100.47% 99.23% 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 13,495 13,495 13,495 13,625 13,625 -0.67%
  QoQ % -0.05% 0.00% 0.00% 0.00% -0.96% 0.00% -
  Horiz. % 99.00% 99.04% 99.04% 99.04% 99.04% 100.00% 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 -11.03 % -3.59 % -2.56 % -2.75 % -3.05 % -1.43 % -1.73 % 242.68%
  QoQ % -207.24% -40.23% 6.91% 9.84% -113.29% 17.34% -
  Horiz. % 637.57% 207.51% 147.98% 158.96% 176.30% 82.66% 100.00%
ROE -10.97 % -3.41 % -2.45 % -2.79 % -3.14 % -1.47 % -1.74 % 240.13%
  QoQ % -221.70% -39.18% 12.19% 11.15% -113.61% 15.52% -
  Horiz. % 630.46% 195.98% 140.80% 160.34% 180.46% 84.48% 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 146.87 156.31 155.04 161.47 161.82 162.26 162.63 -6.55%
  QoQ % -6.04% 0.82% -3.98% -0.22% -0.27% -0.23% -
  Horiz. % 90.31% 96.11% 95.33% 99.29% 99.50% 99.77% 100.00%
EPS -15.62 -5.26 -3.71 -4.24 -4.79 -2.27 -2.71 220.45%
  QoQ % -196.96% -41.78% 12.50% 11.48% -111.01% 16.24% -
  Horiz. % 576.38% 194.10% 136.90% 156.46% 176.75% 83.76% 100.00%
DPS 2.00 2.08 2.00 2.00 2.00 2.00 2.00 -
  QoQ % -3.85% 4.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 104.00% 100.00% 100.00% 100.00% 100.00% 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 - 785,464
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.11 128.95 133.56 138.14 139.02 139.50 140.16 -6.78%
  QoQ % -2.20% -3.45% -3.32% -0.63% -0.34% -0.47% -
  Horiz. % 89.98% 92.00% 95.29% 98.56% 99.19% 99.53% 100.00%
EPS -13.41 -4.34 -3.20 -3.63 -4.11 -1.95 -2.34 219.22%
  QoQ % -208.99% -35.62% 11.85% 11.68% -110.77% 16.67% -
  Horiz. % 573.08% 185.47% 136.75% 155.13% 175.64% 83.33% 100.00%
DPS 1.72 1.72 1.72 1.72 1.72 1.73 1.73 -0.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.58% 0.00% -
  Horiz. % 99.42% 99.42% 99.42% 99.42% 99.42% 100.00% 100.00%
NAPS 1.2233 1.2737 1.3085 1.3014 1.3098 1.3304 1.3451 -6.12%
  QoQ % -3.96% -2.66% 0.55% -0.64% -1.55% -1.09% -
  Horiz. % 90.94% 94.69% 97.28% 96.75% 97.38% 98.91% 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 0.68 0.55 0.61 0.55 0.53 0.62 0.84 -13.11%
  QoQ % 23.64% -9.84% 10.91% 3.77% -14.52% -26.19% -
  Horiz. % 80.95% 65.48% 72.62% 65.48% 63.10% 73.81% 100.00%
P/EPS -6.40 -16.25 -25.57 -20.97 -17.96 -44.03 -50.11 -74.54%
  QoQ % 60.62% 36.45% -21.94% -16.76% 59.21% 12.13% -
  Horiz. % 12.77% 32.43% 51.03% 41.85% 35.84% 87.87% 100.00%
EY -15.62 -6.15 -3.91 -4.77 -5.57 -2.27 -2.00 292.17%
  QoQ % -153.98% -57.29% 18.03% 14.36% -145.37% -13.50% -
  Horiz. % 781.00% 307.50% 195.50% 238.50% 278.50% 113.50% 100.00%
DY 2.00 2.44 2.11 2.25 2.33 2.00 1.47 22.72%
  QoQ % -18.03% 15.64% -6.22% -3.43% 16.50% 36.05% -
  Horiz. % 136.05% 165.99% 143.54% 153.06% 158.50% 136.05% 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 0.73 0.56 0.65 0.55 0.61 0.59 0.77 -3.48%
  QoQ % 30.36% -13.85% 18.18% -9.84% 3.39% -23.38% -
  Horiz. % 94.81% 72.73% 84.42% 71.43% 79.22% 76.62% 100.00%
P/EPS -6.85 -16.63 -27.19 -20.73 -20.68 -41.83 -46.06 -71.83%
  QoQ % 58.81% 38.84% -31.16% -0.24% 50.56% 9.18% -
  Horiz. % 14.87% 36.11% 59.03% 45.01% 44.90% 90.82% 100.00%
EY -14.60 -6.01 -3.68 -4.82 -4.84 -2.39 -2.17 255.16%
  QoQ % -142.93% -63.32% 23.65% 0.41% -102.51% -10.14% -
  Horiz. % 672.81% 276.96% 169.59% 222.12% 223.04% 110.14% 100.00%
DY 1.87 2.38 1.98 2.27 2.02 2.11 1.60 10.92%
  QoQ % -21.43% 20.20% -12.78% 12.38% -4.27% 31.87% -
  Horiz. % 116.87% 148.75% 123.75% 141.88% 126.25% 131.87% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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