Highlights

[UNISEM] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     28.47%    YoY -     33.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,277,396 1,157,694 959,258 993,308 1,079,112 1,198,988 1,377,512 -1.25%
  YoY % 10.34% 20.69% -3.43% -7.95% -10.00% -12.96% -
  Horiz. % 92.73% 84.04% 69.64% 72.11% 78.34% 87.04% 100.00%
PBT 160,472 123,804 51,022 -23,208 -48,964 34,612 197,768 -3.42%
  YoY % 29.62% 142.65% 319.85% 52.60% -241.47% -82.50% -
  Horiz. % 81.14% 62.60% 25.80% -11.73% -24.76% 17.50% 100.00%
Tax -14,430 -12,842 -12,328 -6,896 6,068 66 -19,082 -4.55%
  YoY % -12.37% -4.17% -78.77% -213.65% 9,093.94% 100.35% -
  Horiz. % 75.62% 67.30% 64.61% 36.14% -31.80% -0.35% 100.00%
NP 146,042 110,962 38,694 -30,104 -42,896 34,678 178,686 -3.30%
  YoY % 31.61% 186.77% 228.53% 29.82% -223.70% -80.59% -
  Horiz. % 81.73% 62.10% 21.65% -16.85% -24.01% 19.41% 100.00%
NP to SH 144,650 109,836 40,214 -27,878 -42,222 34,226 179,352 -3.52%
  YoY % 31.70% 173.13% 244.25% 33.97% -223.36% -80.92% -
  Horiz. % 80.65% 61.24% 22.42% -15.54% -23.54% 19.08% 100.00%
Tax Rate 8.99 % 10.37 % 24.16 % - % - % -0.19 % 9.65 % -1.17%
  YoY % -13.31% -57.08% 0.00% 0.00% 0.00% -101.97% -
  Horiz. % 93.16% 107.46% 250.36% 0.00% 0.00% -1.97% 100.00%
Total Cost 1,131,354 1,046,732 920,564 1,023,412 1,122,008 1,164,310 1,198,826 -0.96%
  YoY % 8.08% 13.71% -10.05% -8.79% -3.63% -2.88% -
  Horiz. % 94.37% 87.31% 76.79% 85.37% 93.59% 97.12% 100.00%
Net Worth 1,328,087 1,118,385 945,096 1,022,866 1,052,649 1,073,604 1,006,196 4.73%
  YoY % 18.75% 18.34% -7.60% -2.83% -1.95% 6.70% -
  Horiz. % 131.99% 111.15% 93.93% 101.66% 104.62% 106.70% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 51,368 407 - - - - - -
  YoY % 12,511.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,611.81% 100.00% - - - - -
Div Payout % 35.51 % 0.37 % - % - % - % - % - % -
  YoY % 9,497.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,597.30% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,328,087 1,118,385 945,096 1,022,866 1,052,649 1,073,604 1,006,196 4.73%
  YoY % 18.75% 18.34% -7.60% -2.83% -1.95% 6.70% -
  Horiz. % 131.99% 111.15% 93.93% 101.66% 104.62% 106.70% 100.00%
NOSH 733,831 678,838 674,731 673,381 674,472 673,740 518,658 5.95%
  YoY % 8.10% 0.61% 0.20% -0.16% 0.11% 29.90% -
  Horiz. % 141.49% 130.88% 130.09% 129.83% 130.04% 129.90% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.43 % 9.58 % 4.03 % -3.03 % -3.98 % 2.89 % 12.97 % -2.08%
  YoY % 19.31% 137.72% 233.00% 23.87% -237.72% -77.72% -
  Horiz. % 88.13% 73.86% 31.07% -23.36% -30.69% 22.28% 100.00%
ROE 10.89 % 9.82 % 4.26 % -2.73 % -4.01 % 3.19 % 17.82 % -7.87%
  YoY % 10.90% 130.52% 256.04% 31.92% -225.71% -82.10% -
  Horiz. % 61.11% 55.11% 23.91% -15.32% -22.50% 17.90% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 174.07 170.54 142.17 147.51 159.99 177.96 265.59 -6.79%
  YoY % 2.07% 19.95% -3.62% -7.80% -10.10% -32.99% -
  Horiz. % 65.54% 64.21% 53.53% 55.54% 60.24% 67.01% 100.00%
EPS 19.72 16.18 5.96 -4.14 -6.26 5.08 34.58 -8.93%
  YoY % 21.88% 171.48% 243.96% 33.87% -223.23% -85.31% -
  Horiz. % 57.03% 46.79% 17.24% -11.97% -18.10% 14.69% 100.00%
DPS 7.00 0.06 0.00 0.00 0.00 0.00 0.00 -
  YoY % 11,566.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,666.67% 100.00% - - - - -
NAPS 1.8098 1.6475 1.4007 1.5190 1.5607 1.5935 1.9400 -1.15%
  YoY % 9.85% 17.62% -7.79% -2.67% -2.06% -17.86% -
  Horiz. % 93.29% 84.92% 72.20% 78.30% 80.45% 82.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 174.07 157.76 130.72 135.36 147.05 163.39 187.72 -1.25%
  YoY % 10.34% 20.69% -3.43% -7.95% -10.00% -12.96% -
  Horiz. % 92.73% 84.04% 69.64% 72.11% 78.33% 87.04% 100.00%
EPS 19.72 14.97 5.48 -3.80 -5.75 4.66 24.44 -3.51%
  YoY % 31.73% 173.18% 244.21% 33.91% -223.39% -80.93% -
  Horiz. % 80.69% 61.25% 22.42% -15.55% -23.53% 19.07% 100.00%
DPS 7.00 0.06 0.00 0.00 0.00 0.00 0.00 -
  YoY % 11,566.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,666.67% 100.00% - - - - -
NAPS 1.8098 1.5240 1.2879 1.3939 1.4345 1.4630 1.3712 4.73%
  YoY % 18.75% 18.33% -7.60% -2.83% -1.95% 6.69% -
  Horiz. % 131.99% 111.14% 93.93% 101.66% 104.62% 106.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.4000 2.3300 1.4600 0.9500 1.3600 1.5900 2.9000 -
P/RPS 1.38 1.37 1.03 0.64 0.85 0.89 1.09 4.01%
  YoY % 0.73% 33.01% 60.94% -24.71% -4.49% -18.35% -
  Horiz. % 126.61% 125.69% 94.50% 58.72% 77.98% 81.65% 100.00%
P/EPS 12.18 14.40 24.50 -22.95 -21.73 31.30 8.39 6.40%
  YoY % -15.42% -41.22% 206.75% -5.61% -169.42% 273.06% -
  Horiz. % 145.17% 171.63% 292.01% -273.54% -259.00% 373.06% 100.00%
EY 8.21 6.94 4.08 -4.36 -4.60 3.19 11.92 -6.02%
  YoY % 18.30% 70.10% 193.58% 5.22% -244.20% -73.24% -
  Horiz. % 68.88% 58.22% 34.23% -36.58% -38.59% 26.76% 100.00%
DY 2.92 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 9,633.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,733.33% 100.00% - - - - -
P/NAPS 1.33 1.41 1.04 0.63 0.87 1.00 1.49 -1.87%
  YoY % -5.67% 35.58% 65.08% -27.59% -13.00% -32.89% -
  Horiz. % 89.26% 94.63% 69.80% 42.28% 58.39% 67.11% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 -
Price 2.5500 2.3600 1.6900 1.0100 1.2500 1.4000 2.2900 -
P/RPS 1.46 1.38 1.19 0.68 0.78 0.79 0.86 9.21%
  YoY % 5.80% 15.97% 75.00% -12.82% -1.27% -8.14% -
  Horiz. % 169.77% 160.47% 138.37% 79.07% 90.70% 91.86% 100.00%
P/EPS 12.94 14.59 28.36 -24.40 -19.97 27.56 6.62 11.81%
  YoY % -11.31% -48.55% 216.23% -22.18% -172.46% 316.31% -
  Horiz. % 195.47% 220.39% 428.40% -368.58% -301.66% 416.31% 100.00%
EY 7.73 6.86 3.53 -4.10 -5.01 3.63 15.10 -10.55%
  YoY % 12.68% 94.33% 186.10% 18.16% -238.02% -75.96% -
  Horiz. % 51.19% 45.43% 23.38% -27.15% -33.18% 24.04% 100.00%
DY 2.75 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 9,066.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,166.67% 100.00% - - - - -
P/NAPS 1.41 1.43 1.21 0.66 0.80 0.88 1.18 3.01%
  YoY % -1.40% 18.18% 83.33% -17.50% -9.09% -25.42% -
  Horiz. % 119.49% 121.19% 102.54% 55.93% 67.80% 74.58% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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