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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers