Highlights

[UNISEM] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     30.23%    YoY -     -13.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,280,864 1,211,276 1,003,869 991,245 1,096,677 1,183,577 1,412,597 -1.62%
  YoY % 5.75% 20.66% 1.27% -9.61% -7.34% -16.21% -
  Horiz. % 90.67% 85.75% 71.07% 70.17% 77.64% 83.79% 100.00%
PBT 165,801 144,172 77,974 -16,185 -20,528 26,018 206,021 -3.55%
  YoY % 15.00% 84.90% 581.76% 21.15% -178.90% -87.37% -
  Horiz. % 80.48% 69.98% 37.85% -7.86% -9.96% 12.63% 100.00%
Tax -16,694 -15,990 -16,009 -5,368 3,037 3,620 -17,644 -0.92%
  YoY % -4.40% 0.12% -198.24% -276.73% -16.10% 120.52% -
  Horiz. % 94.62% 90.63% 90.74% 30.42% -17.21% -20.52% 100.00%
NP 149,106 128,181 61,965 -21,553 -17,490 29,638 188,377 -3.82%
  YoY % 16.32% 106.86% 387.50% -23.23% -159.01% -84.27% -
  Horiz. % 79.15% 68.04% 32.89% -11.44% -9.28% 15.73% 100.00%
NP to SH 147,938 126,822 62,970 -19,449 -17,073 29,842 188,281 -3.94%
  YoY % 16.65% 101.40% 423.77% -13.92% -157.21% -84.15% -
  Horiz. % 78.57% 67.36% 33.44% -10.33% -9.07% 15.85% 100.00%
Tax Rate 10.07 % 11.09 % 20.53 % - % - % -13.91 % 8.56 % 2.74%
  YoY % -9.20% -45.98% 0.00% 0.00% 0.00% -262.50% -
  Horiz. % 117.64% 129.56% 239.84% 0.00% 0.00% -162.50% 100.00%
Total Cost 1,131,757 1,083,094 941,904 1,012,798 1,114,167 1,153,938 1,224,220 -1.30%
  YoY % 4.49% 14.99% -7.00% -9.10% -3.45% -5.74% -
  Horiz. % 92.45% 88.47% 76.94% 82.73% 91.01% 94.26% 100.00%
Net Worth 1,357,660 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 4.53%
  YoY % 1.12% 35.88% -5.23% -0.03% -4.17% 4.60% -
  Horiz. % 130.48% 129.03% 94.96% 100.20% 100.23% 104.60% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 68,490 587 17,991 - - - 269 151.45%
  YoY % 11,566.68% -96.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25,403.22% 217.74% 6,673.08% 0.00% 0.00% 0.00% 100.00%
Div Payout % 46.30 % 0.46 % 28.57 % - % - % - % 0.14 % 162.74%
  YoY % 9,965.22% -98.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33,071.43% 328.57% 20,407.14% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,357,660 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 4.53%
  YoY % 1.12% 35.88% -5.23% -0.03% -4.17% 4.60% -
  Horiz. % 130.48% 129.03% 94.96% 100.20% 100.23% 104.60% 100.00%
NOSH 733,831 733,831 674,685 675,324 673,947 674,156 674,038 1.43%
  YoY % 0.00% 8.77% -0.09% 0.20% -0.03% 0.02% -
  Horiz. % 108.87% 108.87% 100.10% 100.19% 99.99% 100.02% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.64 % 10.58 % 6.17 % -2.17 % -1.59 % 2.50 % 13.34 % -2.24%
  YoY % 10.02% 71.47% 384.33% -36.48% -163.60% -81.26% -
  Horiz. % 87.26% 79.31% 46.25% -16.27% -11.92% 18.74% 100.00%
ROE 10.90 % 9.45 % 6.37 % -1.87 % -1.64 % 2.74 % 18.10 % -8.10%
  YoY % 15.34% 48.35% 440.64% -14.02% -159.85% -84.86% -
  Horiz. % 60.22% 52.21% 35.19% -10.33% -9.06% 15.14% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 174.54 165.06 148.79 146.78 162.72 175.56 209.57 -3.00%
  YoY % 5.74% 10.93% 1.37% -9.80% -7.31% -16.23% -
  Horiz. % 83.28% 78.76% 71.00% 70.04% 77.64% 83.77% 100.00%
EPS 20.16 18.21 9.33 -2.88 -2.53 4.43 27.93 -5.28%
  YoY % 10.71% 95.18% 423.96% -13.83% -157.11% -84.14% -
  Horiz. % 72.18% 65.20% 33.40% -10.31% -9.06% 15.86% 100.00%
DPS 9.33 0.08 2.67 0.00 0.00 0.00 0.04 147.90%
  YoY % 11,562.50% -97.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23,325.00% 200.00% 6,675.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 1.5437 3.06%
  YoY % 1.12% 24.93% -5.14% -0.23% -4.14% 4.58% -
  Horiz. % 119.85% 118.52% 94.87% 100.01% 100.25% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 174.54 165.06 136.80 135.08 149.45 161.29 192.50 -1.62%
  YoY % 5.74% 20.66% 1.27% -9.62% -7.34% -16.21% -
  Horiz. % 90.67% 85.75% 71.06% 70.17% 77.64% 83.79% 100.00%
EPS 20.16 18.21 8.58 -2.65 -2.33 4.07 25.66 -3.94%
  YoY % 10.71% 112.24% 423.77% -13.73% -157.25% -84.14% -
  Horiz. % 78.57% 70.97% 33.44% -10.33% -9.08% 15.86% 100.00%
DPS 9.33 0.08 2.45 0.00 0.00 0.00 0.04 147.90%
  YoY % 11,562.50% -96.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23,325.00% 200.00% 6,125.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8501 1.8296 1.3465 1.4208 1.4212 1.4831 1.4179 4.53%
  YoY % 1.12% 35.88% -5.23% -0.03% -4.17% 4.60% -
  Horiz. % 130.48% 129.04% 94.96% 100.20% 100.23% 104.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.5200 2.0300 1.6300 0.8550 1.0000 1.0200 1.9800 -
P/RPS 1.44 1.23 1.10 0.58 0.61 0.58 0.94 7.36%
  YoY % 17.07% 11.82% 89.66% -4.92% 5.17% -38.30% -
  Horiz. % 153.19% 130.85% 117.02% 61.70% 64.89% 61.70% 100.00%
P/EPS 12.50 11.75 17.46 -29.69 -39.47 23.04 7.09 9.90%
  YoY % 6.38% -32.70% 158.81% 24.78% -271.31% 224.96% -
  Horiz. % 176.30% 165.73% 246.26% -418.76% -556.70% 324.96% 100.00%
EY 8.00 8.51 5.73 -3.37 -2.53 4.34 14.11 -9.02%
  YoY % -5.99% 48.52% 270.03% -33.20% -158.29% -69.24% -
  Horiz. % 56.70% 60.31% 40.61% -23.88% -17.93% 30.76% 100.00%
DY 3.70 0.04 1.64 0.00 0.00 0.00 0.02 138.52%
  YoY % 9,150.00% -97.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18,500.00% 200.00% 8,200.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.36 1.11 1.11 0.55 0.65 0.63 1.28 1.01%
  YoY % 22.52% 0.00% 101.82% -15.38% 3.17% -50.78% -
  Horiz. % 106.25% 86.72% 86.72% 42.97% 50.78% 49.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 -
Price 2.4500 2.3000 1.6800 0.8750 0.9500 1.2600 1.8300 -
P/RPS 1.40 1.39 1.13 0.60 0.58 0.72 0.87 8.24%
  YoY % 0.72% 23.01% 88.33% 3.45% -19.44% -17.24% -
  Horiz. % 160.92% 159.77% 129.89% 68.97% 66.67% 82.76% 100.00%
P/EPS 12.15 13.31 18.00 -30.38 -37.50 28.46 6.55 10.84%
  YoY % -8.72% -26.06% 159.25% 18.99% -231.76% 334.50% -
  Horiz. % 185.50% 203.21% 274.81% -463.82% -572.52% 434.50% 100.00%
EY 8.23 7.51 5.56 -3.29 -2.67 3.51 15.26 -9.77%
  YoY % 9.59% 35.07% 269.00% -23.22% -176.07% -77.00% -
  Horiz. % 53.93% 49.21% 36.44% -21.56% -17.50% 23.00% 100.00%
DY 3.81 0.03 1.59 0.00 0.00 0.00 0.02 139.68%
  YoY % 12,600.00% -98.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19,050.00% 150.00% 7,950.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.26 1.15 0.57 0.61 0.78 1.19 1.74%
  YoY % 4.76% 9.57% 101.75% -6.56% -21.79% -34.45% -
  Horiz. % 110.92% 105.88% 96.64% 47.90% 51.26% 65.55% 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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