[UNISEM] YoY Annualized Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,477,752 1,280,864 1,211,276 1,003,869 991,245 1,096,677 1,183,577 3.77% YoY % 15.37% 5.75% 20.66% 1.27% -9.61% -7.34% - Horiz. % 124.85% 108.22% 102.34% 84.82% 83.75% 92.66% 100.00%
PBT 192,225 165,801 144,172 77,974 -16,185 -20,528 26,018 39.52% YoY % 15.94% 15.00% 84.90% 581.76% 21.15% -178.90% - Horiz. % 738.80% 637.24% 554.11% 299.69% -62.21% -78.90% 100.00%
Tax -20,440 -16,694 -15,990 -16,009 -5,368 3,037 3,620 - YoY % -22.43% -4.40% 0.12% -198.24% -276.73% -16.10% - Horiz. % -564.64% -461.18% -441.73% -442.25% -148.29% 83.90% 100.00%
NP 171,785 149,106 128,181 61,965 -21,553 -17,490 29,638 33.99% YoY % 15.21% 16.32% 106.86% 387.50% -23.23% -159.01% - Horiz. % 579.60% 503.08% 432.48% 209.07% -72.72% -59.01% 100.00%
NP to SH 169,920 147,938 126,822 62,970 -19,449 -17,073 29,842 33.59% YoY % 14.86% 16.65% 101.40% 423.77% -13.92% -157.21% - Horiz. % 569.39% 495.73% 424.97% 211.01% -65.17% -57.21% 100.00%
Tax Rate 10.63 % 10.07 % 11.09 % 20.53 % - % - % -13.91 % - YoY % 5.56% -9.20% -45.98% 0.00% 0.00% 0.00% - Horiz. % -76.42% -72.39% -79.73% -147.59% 0.00% 0.00% 100.00%
Total Cost 1,305,966 1,131,757 1,083,094 941,904 1,012,798 1,114,167 1,153,938 2.08% YoY % 15.39% 4.49% 14.99% -7.00% -9.10% -3.45% - Horiz. % 113.17% 98.08% 93.86% 81.63% 87.77% 96.55% 100.00%
Net Worth 1,471,404 1,357,660 1,342,617 988,077 1,042,632 1,042,933 1,088,358 5.15% YoY % 8.38% 1.12% 35.88% -5.23% -0.03% -4.17% - Horiz. % 135.19% 124.74% 123.36% 90.79% 95.80% 95.83% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 68,490 68,490 587 17,991 - - - - YoY % 0.00% 11,566.68% -96.74% 0.00% 0.00% 0.00% - Horiz. % 380.68% 380.68% 3.26% 100.00% - - -
Div Payout % 40.31 % 46.30 % 0.46 % 28.57 % - % - % - % - YoY % -12.94% 9,965.22% -98.39% 0.00% 0.00% 0.00% - Horiz. % 141.09% 162.06% 1.61% 100.00% - - -
Equity 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,471,404 1,357,660 1,342,617 988,077 1,042,632 1,042,933 1,088,358 5.15% YoY % 8.38% 1.12% 35.88% -5.23% -0.03% -4.17% - Horiz. % 135.19% 124.74% 123.36% 90.79% 95.80% 95.83% 100.00%
NOSH 733,831 733,831 733,831 674,685 675,324 673,947 674,156 1.42% YoY % 0.00% 0.00% 8.77% -0.09% 0.20% -0.03% - Horiz. % 108.85% 108.85% 108.85% 100.08% 100.17% 99.97% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.62 % 11.64 % 10.58 % 6.17 % -2.17 % -1.59 % 2.50 % 29.15% YoY % -0.17% 10.02% 71.47% 384.33% -36.48% -163.60% - Horiz. % 464.80% 465.60% 423.20% 246.80% -86.80% -63.60% 100.00%
ROE 11.55 % 10.90 % 9.45 % 6.37 % -1.87 % -1.64 % 2.74 % 27.07% YoY % 5.96% 15.34% 48.35% 440.64% -14.02% -159.85% - Horiz. % 421.53% 397.81% 344.89% 232.48% -68.25% -59.85% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 201.37 174.54 165.06 148.79 146.78 162.72 175.56 2.31% YoY % 15.37% 5.74% 10.93% 1.37% -9.80% -7.31% - Horiz. % 114.70% 99.42% 94.02% 84.75% 83.61% 92.69% 100.00%
EPS 23.16 20.16 18.21 9.33 -2.88 -2.53 4.43 31.71% YoY % 14.88% 10.71% 95.18% 423.96% -13.83% -157.11% - Horiz. % 522.80% 455.08% 411.06% 210.61% -65.01% -57.11% 100.00%
DPS 9.33 9.33 0.08 2.67 0.00 0.00 0.00 - YoY % 0.00% 11,562.50% -97.00% 0.00% 0.00% 0.00% - Horiz. % 349.44% 349.44% 3.00% 100.00% - - -
NAPS 2.0051 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 3.67% YoY % 8.38% 1.12% 24.93% -5.14% -0.23% -4.14% - Horiz. % 124.20% 114.60% 113.33% 90.71% 95.63% 95.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 188.14 163.07 154.21 127.81 126.20 139.62 150.69 3.77% YoY % 15.37% 5.75% 20.66% 1.28% -9.61% -7.35% - Horiz. % 124.85% 108.22% 102.34% 84.82% 83.75% 92.65% 100.00%
EPS 21.63 18.83 16.15 8.02 -2.48 -2.17 3.80 33.59% YoY % 14.87% 16.59% 101.37% 423.39% -14.29% -157.11% - Horiz. % 569.21% 495.53% 425.00% 211.05% -65.26% -57.11% 100.00%
DPS 8.72 8.72 0.07 2.29 0.00 0.00 0.00 - YoY % 0.00% 12,357.14% -96.94% 0.00% 0.00% 0.00% - Horiz. % 380.79% 380.79% 3.06% 100.00% - - -
NAPS 1.8733 1.7285 1.7093 1.2580 1.3274 1.3278 1.3856 5.15% YoY % 8.38% 1.12% 35.87% -5.23% -0.03% -4.17% - Horiz. % 135.20% 124.75% 123.36% 90.79% 95.80% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.7700 2.5200 2.0300 1.6300 0.8550 1.0000 1.0200 -
P/RPS 1.87 1.44 1.23 1.10 0.58 0.61 0.58 21.52% YoY % 29.86% 17.07% 11.82% 89.66% -4.92% 5.17% - Horiz. % 322.41% 248.28% 212.07% 189.66% 100.00% 105.17% 100.00%
P/EPS 16.28 12.50 11.75 17.46 -29.69 -39.47 23.04 -5.62% YoY % 30.24% 6.38% -32.70% 158.81% 24.78% -271.31% - Horiz. % 70.66% 54.25% 51.00% 75.78% -128.86% -171.31% 100.00%
EY 6.14 8.00 8.51 5.73 -3.37 -2.53 4.34 5.95% YoY % -23.25% -5.99% 48.52% 270.03% -33.20% -158.29% - Horiz. % 141.47% 184.33% 196.08% 132.03% -77.65% -58.29% 100.00%
DY 2.48 3.70 0.04 1.64 0.00 0.00 0.00 - YoY % -32.97% 9,150.00% -97.56% 0.00% 0.00% 0.00% - Horiz. % 151.22% 225.61% 2.44% 100.00% - - -
P/NAPS 1.88 1.36 1.11 1.11 0.55 0.65 0.63 19.97% YoY % 38.24% 22.52% 0.00% 101.82% -15.38% 3.17% - Horiz. % 298.41% 215.87% 176.19% 176.19% 87.30% 103.17% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 -
Price 4.0200 2.4500 2.3000 1.6800 0.8750 0.9500 1.2600 -
P/RPS 2.00 1.40 1.39 1.13 0.60 0.58 0.72 18.54% YoY % 42.86% 0.72% 23.01% 88.33% 3.45% -19.44% - Horiz. % 277.78% 194.44% 193.06% 156.94% 83.33% 80.56% 100.00%
P/EPS 17.36 12.15 13.31 18.00 -30.38 -37.50 28.46 -7.90% YoY % 42.88% -8.72% -26.06% 159.25% 18.99% -231.76% - Horiz. % 61.00% 42.69% 46.77% 63.25% -106.75% -131.76% 100.00%
EY 5.76 8.23 7.51 5.56 -3.29 -2.67 3.51 8.60% YoY % -30.01% 9.59% 35.07% 269.00% -23.22% -176.07% - Horiz. % 164.10% 234.47% 213.96% 158.40% -93.73% -76.07% 100.00%
DY 2.32 3.81 0.03 1.59 0.00 0.00 0.00 - YoY % -39.11% 12,600.00% -98.11% 0.00% 0.00% 0.00% - Horiz. % 145.91% 239.62% 1.89% 100.00% - - -
P/NAPS 2.00 1.32 1.26 1.15 0.57 0.61 0.78 16.98% YoY % 51.52% 4.76% 9.57% 101.75% -6.56% -21.79% - Horiz. % 256.41% 169.23% 161.54% 147.44% 73.08% 78.21% 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.
Comment
Unisem Q3 2014 results.pdf 
