Highlights

[UNISEM] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     56.59%    YoY -     423.77%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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