Highlights

[UNISEM] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     164.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,465,727 1,322,780 1,260,425 1,038,279 990,554 1,091,948 1,160,863 3.96%
  YoY % 10.81% 4.95% 21.40% 4.82% -9.29% -5.94% -
  Horiz. % 126.26% 113.95% 108.58% 89.44% 85.33% 94.06% 100.00%
PBT 180,779 187,158 173,105 84,519 -94,791 -35,432 14,381 52.43%
  YoY % -3.41% 8.12% 104.81% 189.16% -167.53% -346.38% -
  Horiz. % 1,257.07% 1,301.43% 1,203.71% 587.71% -659.14% -246.38% 100.00%
Tax -19,375 -23,815 -15,857 -16,769 -14,498 2,140 5,326 -
  YoY % 18.64% -50.19% 5.44% -15.66% -777.48% -59.82% -
  Horiz. % -363.78% -447.15% -297.73% -314.85% -272.21% 40.18% 100.00%
NP 161,404 163,343 157,248 67,750 -109,289 -33,292 19,707 41.93%
  YoY % -1.19% 3.88% 132.10% 161.99% -228.27% -268.93% -
  Horiz. % 819.02% 828.86% 797.93% 343.79% -554.57% -168.93% 100.00%
NP to SH 159,461 162,289 155,539 68,422 -105,368 -32,306 19,851 41.47%
  YoY % -1.74% 4.34% 127.32% 164.94% -226.16% -262.74% -
  Horiz. % 803.29% 817.54% 783.53% 344.68% -530.79% -162.74% 100.00%
Tax Rate 10.72 % 12.72 % 9.16 % 19.84 % - % - % -37.03 % -
  YoY % -15.72% 38.86% -53.83% 0.00% 0.00% 0.00% -
  Horiz. % -28.95% -34.35% -24.74% -53.58% 0.00% 0.00% 100.00%
Total Cost 1,304,323 1,159,437 1,103,177 970,529 1,099,843 1,125,240 1,141,156 2.25%
  YoY % 12.50% 5.10% 13.67% -11.76% -2.26% -1.39% -
  Horiz. % 114.30% 101.60% 96.67% 85.05% 96.38% 98.61% 100.00%
Net Worth 1,455,480 1,413,652 1,351,863 1,025,049 960,379 1,028,261 1,089,116 4.95%
  YoY % 2.96% 4.57% 31.88% 6.73% -6.60% -5.59% -
  Horiz. % 133.64% 129.80% 124.12% 94.12% 88.18% 94.41% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 80,721 80,721 73,383 40,446 13,482 13,488 13,464 34.75%
  YoY % 0.00% 10.00% 81.43% 199.99% -0.05% 0.18% -
  Horiz. % 599.53% 599.53% 545.03% 300.40% 100.14% 100.18% 100.00%
Div Payout % 50.62 % 49.74 % 47.18 % 59.11 % - % - % 67.83 % -4.76%
  YoY % 1.77% 5.43% -20.18% 0.00% 0.00% 0.00% -
  Horiz. % 74.63% 73.33% 69.56% 87.14% 0.00% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,455,480 1,413,652 1,351,863 1,025,049 960,379 1,028,261 1,089,116 4.95%
  YoY % 2.96% 4.57% 31.88% 6.73% -6.60% -5.59% -
  Horiz. % 133.64% 129.80% 124.12% 94.12% 88.18% 94.41% 100.00%
NOSH 733,831 733,831 733,831 674,108 674,139 674,446 673,208 1.45%
  YoY % 0.00% 0.00% 8.86% -0.00% -0.05% 0.18% -
  Horiz. % 109.01% 109.01% 109.01% 100.13% 100.14% 100.18% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.01 % 12.35 % 12.48 % 6.53 % -11.03 % -3.05 % 1.70 % 36.49%
  YoY % -10.85% -1.04% 91.12% 159.20% -261.64% -279.41% -
  Horiz. % 647.65% 726.47% 734.12% 384.12% -648.82% -179.41% 100.00%
ROE 10.96 % 11.48 % 11.51 % 6.67 % -10.97 % -3.14 % 1.82 % 34.85%
  YoY % -4.53% -0.26% 72.56% 160.80% -249.36% -272.53% -
  Horiz. % 602.20% 630.77% 632.42% 366.48% -602.75% -172.53% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 199.74 180.26 171.76 154.02 146.94 161.90 172.44 2.48%
  YoY % 10.81% 4.95% 11.52% 4.82% -9.24% -6.11% -
  Horiz. % 115.83% 104.53% 99.61% 89.32% 85.21% 93.89% 100.00%
EPS 21.73 22.12 22.04 10.15 -15.63 -4.79 2.94 39.53%
  YoY % -1.76% 0.36% 117.14% 164.94% -226.30% -262.93% -
  Horiz. % 739.12% 752.38% 749.66% 345.24% -531.63% -162.93% 100.00%
DPS 11.00 11.00 10.00 6.00 2.00 2.00 2.00 32.83%
  YoY % 0.00% 10.00% 66.67% 200.00% 0.00% 0.00% -
  Horiz. % 550.00% 550.00% 500.00% 300.00% 100.00% 100.00% 100.00%
NAPS 1.9834 1.9264 1.8422 1.5206 1.4246 1.5246 1.6178 3.45%
  YoY % 2.96% 4.57% 21.15% 6.74% -6.56% -5.76% -
  Horiz. % 122.60% 119.08% 113.87% 93.99% 88.06% 94.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 200.69 181.11 172.58 142.16 135.63 149.51 158.94 3.96%
  YoY % 10.81% 4.94% 21.40% 4.81% -9.28% -5.93% -
  Horiz. % 126.27% 113.95% 108.58% 89.44% 85.33% 94.07% 100.00%
EPS 21.83 22.22 21.30 9.37 -14.43 -4.42 2.72 41.45%
  YoY % -1.76% 4.32% 127.32% 164.93% -226.47% -262.50% -
  Horiz. % 802.57% 816.91% 783.09% 344.49% -530.51% -162.50% 100.00%
DPS 11.05 11.05 10.05 5.54 1.85 1.85 1.84 34.78%
  YoY % 0.00% 9.95% 81.41% 199.46% 0.00% 0.54% -
  Horiz. % 600.54% 600.54% 546.20% 301.09% 100.54% 100.54% 100.00%
NAPS 1.9928 1.9356 1.8510 1.4035 1.3149 1.4079 1.4912 4.95%
  YoY % 2.96% 4.57% 31.88% 6.74% -6.61% -5.59% -
  Horiz. % 133.64% 129.80% 124.13% 94.12% 88.18% 94.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.6500 2.3600 2.3800 1.7800 1.0000 0.8600 1.0900 -
P/RPS 1.83 1.31 1.39 1.16 0.68 0.53 0.63 19.43%
  YoY % 39.69% -5.76% 19.83% 70.59% 28.30% -15.87% -
  Horiz. % 290.48% 207.94% 220.63% 184.13% 107.94% 84.13% 100.00%
P/EPS 16.80 10.67 11.23 17.54 -6.40 -17.95 36.97 -12.31%
  YoY % 57.45% -4.99% -35.97% 374.06% 64.35% -148.55% -
  Horiz. % 45.44% 28.86% 30.38% 47.44% -17.31% -48.55% 100.00%
EY 5.95 9.37 8.91 5.70 -15.63 -5.57 2.71 13.99%
  YoY % -36.50% 5.16% 56.32% 136.47% -180.61% -305.54% -
  Horiz. % 219.56% 345.76% 328.78% 210.33% -576.75% -205.54% 100.00%
DY 3.01 4.66 4.20 3.37 2.00 2.33 1.83 8.64%
  YoY % -35.41% 10.95% 24.63% 68.50% -14.16% 27.32% -
  Horiz. % 164.48% 254.64% 229.51% 184.15% 109.29% 127.32% 100.00%
P/NAPS 1.84 1.23 1.29 1.17 0.70 0.56 0.67 18.32%
  YoY % 49.59% -4.65% 10.26% 67.14% 25.00% -16.42% -
  Horiz. % 274.63% 183.58% 192.54% 174.63% 104.48% 83.58% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 -
Price 2.9500 2.7400 2.2400 2.1200 1.0700 0.9900 1.4700 -
P/RPS 1.48 1.52 1.30 1.38 0.73 0.61 0.85 9.67%
  YoY % -2.63% 16.92% -5.80% 89.04% 19.67% -28.24% -
  Horiz. % 174.12% 178.82% 152.94% 162.35% 85.88% 71.76% 100.00%
P/EPS 13.58 12.39 10.57 20.89 -6.85 -20.67 49.85 -19.47%
  YoY % 9.60% 17.22% -49.40% 404.96% 66.86% -141.46% -
  Horiz. % 27.24% 24.85% 21.20% 41.91% -13.74% -41.46% 100.00%
EY 7.37 8.07 9.46 4.79 -14.61 -4.84 2.01 24.15%
  YoY % -8.67% -14.69% 97.49% 132.79% -201.86% -340.80% -
  Horiz. % 366.67% 401.49% 470.65% 238.31% -726.87% -240.80% 100.00%
DY 3.73 4.01 4.46 2.83 1.87 2.02 1.36 18.29%
  YoY % -6.98% -10.09% 57.60% 51.34% -7.43% 48.53% -
  Horiz. % 274.26% 294.85% 327.94% 208.09% 137.50% 148.53% 100.00%
P/NAPS 1.49 1.42 1.22 1.39 0.75 0.65 0.91 8.56%
  YoY % 4.93% 16.39% -12.23% 85.33% 15.38% -28.57% -
  Horiz. % 163.74% 156.04% 134.07% 152.75% 82.42% 71.43% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers