Highlights

[UNISEM] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     -226.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,322,780 1,260,425 1,038,279 990,554 1,091,948 1,160,863 1,395,078 -0.88%
  YoY % 4.95% 21.40% 4.82% -9.29% -5.94% -16.79% -
  Horiz. % 94.82% 90.35% 74.42% 71.00% 78.27% 83.21% 100.00%
PBT 187,158 173,105 84,519 -94,791 -35,432 14,381 193,289 -0.54%
  YoY % 8.12% 104.81% 189.16% -167.53% -346.38% -92.56% -
  Horiz. % 96.83% 89.56% 43.73% -49.04% -18.33% 7.44% 100.00%
Tax -23,815 -15,857 -16,769 -14,498 2,140 5,326 -10,331 14.92%
  YoY % -50.19% 5.44% -15.66% -777.48% -59.82% 151.55% -
  Horiz. % 230.52% 153.49% 162.32% 140.33% -20.71% -51.55% 100.00%
NP 163,343 157,248 67,750 -109,289 -33,292 19,707 182,958 -1.87%
  YoY % 3.88% 132.10% 161.99% -228.27% -268.93% -89.23% -
  Horiz. % 89.28% 85.95% 37.03% -59.73% -18.20% 10.77% 100.00%
NP to SH 162,289 155,539 68,422 -105,368 -32,306 19,851 181,942 -1.89%
  YoY % 4.34% 127.32% 164.94% -226.16% -262.74% -89.09% -
  Horiz. % 89.20% 85.49% 37.61% -57.91% -17.76% 10.91% 100.00%
Tax Rate 12.72 % 9.16 % 19.84 % - % - % -37.03 % 5.34 % 15.55%
  YoY % 38.86% -53.83% 0.00% 0.00% 0.00% -793.45% -
  Horiz. % 238.20% 171.54% 371.54% 0.00% 0.00% -693.45% 100.00%
Total Cost 1,159,437 1,103,177 970,529 1,099,843 1,125,240 1,141,156 1,212,120 -0.74%
  YoY % 5.10% 13.67% -11.76% -2.26% -1.39% -5.85% -
  Horiz. % 95.65% 91.01% 80.07% 90.74% 92.83% 94.15% 100.00%
Net Worth 1,413,652 1,351,863 1,025,049 960,379 1,028,261 1,089,116 1,059,834 4.91%
  YoY % 4.57% 31.88% 6.73% -6.60% -5.59% 2.76% -
  Horiz. % 133.38% 127.55% 96.72% 90.62% 97.02% 102.76% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 80,721 73,383 40,446 13,482 13,488 13,464 53,928 6.95%
  YoY % 10.00% 81.43% 199.99% -0.05% 0.18% -75.03% -
  Horiz. % 149.68% 136.07% 75.00% 25.00% 25.01% 24.97% 100.00%
Div Payout % 49.74 % 47.18 % 59.11 % - % - % 67.83 % 29.64 % 9.00%
  YoY % 5.43% -20.18% 0.00% 0.00% 0.00% 128.85% -
  Horiz. % 167.81% 159.18% 199.43% 0.00% 0.00% 228.85% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,413,652 1,351,863 1,025,049 960,379 1,028,261 1,089,116 1,059,834 4.91%
  YoY % 4.57% 31.88% 6.73% -6.60% -5.59% 2.76% -
  Horiz. % 133.38% 127.55% 96.72% 90.62% 97.02% 102.76% 100.00%
NOSH 733,831 733,831 674,108 674,139 674,446 673,208 674,108 1.42%
  YoY % 0.00% 8.86% -0.00% -0.05% 0.18% -0.13% -
  Horiz. % 108.86% 108.86% 100.00% 100.00% 100.05% 99.87% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.35 % 12.48 % 6.53 % -11.03 % -3.05 % 1.70 % 13.11 % -0.99%
  YoY % -1.04% 91.12% 159.20% -261.64% -279.41% -87.03% -
  Horiz. % 94.20% 95.19% 49.81% -84.13% -23.26% 12.97% 100.00%
ROE 11.48 % 11.51 % 6.67 % -10.97 % -3.14 % 1.82 % 17.17 % -6.48%
  YoY % -0.26% 72.56% 160.80% -249.36% -272.53% -89.40% -
  Horiz. % 66.86% 67.04% 38.85% -63.89% -18.29% 10.60% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 180.26 171.76 154.02 146.94 161.90 172.44 206.95 -2.27%
  YoY % 4.95% 11.52% 4.82% -9.24% -6.11% -16.68% -
  Horiz. % 87.10% 83.00% 74.42% 71.00% 78.23% 83.32% 100.00%
EPS 22.12 22.04 10.15 -15.63 -4.79 2.94 26.99 -3.26%
  YoY % 0.36% 117.14% 164.94% -226.30% -262.93% -89.11% -
  Horiz. % 81.96% 81.66% 37.61% -57.91% -17.75% 10.89% 100.00%
DPS 11.00 10.00 6.00 2.00 2.00 2.00 8.00 5.45%
  YoY % 10.00% 66.67% 200.00% 0.00% 0.00% -75.00% -
  Horiz. % 137.50% 125.00% 75.00% 25.00% 25.00% 25.00% 100.00%
NAPS 1.9264 1.8422 1.5206 1.4246 1.5246 1.6178 1.5722 3.44%
  YoY % 4.57% 21.15% 6.74% -6.56% -5.76% 2.90% -
  Horiz. % 122.53% 117.17% 96.72% 90.61% 96.97% 102.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 180.26 171.76 141.49 134.98 148.80 158.19 190.11 -0.88%
  YoY % 4.95% 21.39% 4.82% -9.29% -5.94% -16.79% -
  Horiz. % 94.82% 90.35% 74.43% 71.00% 78.27% 83.21% 100.00%
EPS 22.12 22.04 9.32 -14.36 -4.40 2.71 24.79 -1.88%
  YoY % 0.36% 136.48% 164.90% -226.36% -262.36% -89.07% -
  Horiz. % 89.23% 88.91% 37.60% -57.93% -17.75% 10.93% 100.00%
DPS 11.00 10.00 5.51 1.84 1.84 1.83 7.35 6.94%
  YoY % 10.00% 81.49% 199.46% 0.00% 0.55% -75.10% -
  Horiz. % 149.66% 136.05% 74.97% 25.03% 25.03% 24.90% 100.00%
NAPS 1.9264 1.8422 1.3968 1.3087 1.4012 1.4842 1.4442 4.91%
  YoY % 4.57% 31.89% 6.73% -6.60% -5.59% 2.77% -
  Horiz. % 133.39% 127.56% 96.72% 90.62% 97.02% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.3600 2.3800 1.7800 1.0000 0.8600 1.0900 2.3000 -
P/RPS 1.31 1.39 1.16 0.68 0.53 0.63 1.11 2.80%
  YoY % -5.76% 19.83% 70.59% 28.30% -15.87% -43.24% -
  Horiz. % 118.02% 125.23% 104.50% 61.26% 47.75% 56.76% 100.00%
P/EPS 10.67 11.23 17.54 -6.40 -17.95 36.97 8.52 3.82%
  YoY % -4.99% -35.97% 374.06% 64.35% -148.55% 333.92% -
  Horiz. % 125.23% 131.81% 205.87% -75.12% -210.68% 433.92% 100.00%
EY 9.37 8.91 5.70 -15.63 -5.57 2.71 11.73 -3.67%
  YoY % 5.16% 56.32% 136.47% -180.61% -305.54% -76.90% -
  Horiz. % 79.88% 75.96% 48.59% -133.25% -47.49% 23.10% 100.00%
DY 4.66 4.20 3.37 2.00 2.33 1.83 3.48 4.98%
  YoY % 10.95% 24.63% 68.50% -14.16% 27.32% -47.41% -
  Horiz. % 133.91% 120.69% 96.84% 57.47% 66.95% 52.59% 100.00%
P/NAPS 1.23 1.29 1.17 0.70 0.56 0.67 1.46 -2.81%
  YoY % -4.65% 10.26% 67.14% 25.00% -16.42% -54.11% -
  Horiz. % 84.25% 88.36% 80.14% 47.95% 38.36% 45.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 -
Price 2.7400 2.2400 2.1200 1.0700 0.9900 1.4700 1.8000 -
P/RPS 1.52 1.30 1.38 0.73 0.61 0.85 0.87 9.74%
  YoY % 16.92% -5.80% 89.04% 19.67% -28.24% -2.30% -
  Horiz. % 174.71% 149.43% 158.62% 83.91% 70.11% 97.70% 100.00%
P/EPS 12.39 10.57 20.89 -6.85 -20.67 49.85 6.67 10.86%
  YoY % 17.22% -49.40% 404.96% 66.86% -141.46% 647.38% -
  Horiz. % 185.76% 158.47% 313.19% -102.70% -309.90% 747.38% 100.00%
EY 8.07 9.46 4.79 -14.61 -4.84 2.01 14.99 -9.80%
  YoY % -14.69% 97.49% 132.79% -201.86% -340.80% -86.59% -
  Horiz. % 53.84% 63.11% 31.95% -97.46% -32.29% 13.41% 100.00%
DY 4.01 4.46 2.83 1.87 2.02 1.36 4.44 -1.68%
  YoY % -10.09% 57.60% 51.34% -7.43% 48.53% -69.37% -
  Horiz. % 90.32% 100.45% 63.74% 42.12% 45.50% 30.63% 100.00%
P/NAPS 1.42 1.22 1.39 0.75 0.65 0.91 1.14 3.72%
  YoY % 16.39% -12.23% 85.33% 15.38% -28.57% -20.18% -
  Horiz. % 124.56% 107.02% 121.93% 65.79% 57.02% 79.82% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
8. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
Partners & Brokers