Highlights

[UNISEM] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -20.65%    YoY -     27.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,271,232 1,120,228 912,192 998,892 1,026,444 1,167,900 1,317,008 -0.59%
  YoY % 13.48% 22.81% -8.68% -2.68% -12.11% -11.32% -
  Horiz. % 96.52% 85.06% 69.26% 75.85% 77.94% 88.68% 100.00%
PBT 153,704 107,900 44,272 -41,292 -64,960 21,952 183,200 -2.88%
  YoY % 42.45% 143.72% 207.22% 36.43% -395.92% -88.02% -
  Horiz. % 83.90% 58.90% 24.17% -22.54% -35.46% 11.98% 100.00%
Tax -12,648 -12,452 -8,852 160 10,216 -200 -17,892 -5.61%
  YoY % -1.57% -40.67% -5,632.50% -98.43% 5,208.00% 98.88% -
  Horiz. % 70.69% 69.60% 49.47% -0.89% -57.10% 1.12% 100.00%
NP 141,056 95,448 35,420 -41,132 -54,744 21,752 165,308 -2.61%
  YoY % 47.78% 169.47% 186.11% 24.86% -351.67% -86.84% -
  Horiz. % 85.33% 57.74% 21.43% -24.88% -33.12% 13.16% 100.00%
NP to SH 138,788 94,140 37,064 -38,976 -54,116 20,344 166,504 -2.99%
  YoY % 47.43% 153.99% 195.09% 27.98% -366.00% -87.78% -
  Horiz. % 83.35% 56.54% 22.26% -23.41% -32.50% 12.22% 100.00%
Tax Rate 8.23 % 11.54 % 19.99 % - % - % 0.91 % 9.77 % -2.82%
  YoY % -28.68% -42.27% 0.00% 0.00% 0.00% -90.69% -
  Horiz. % 84.24% 118.12% 204.61% 0.00% 0.00% 9.31% 100.00%
Total Cost 1,130,176 1,024,780 876,772 1,040,024 1,081,188 1,146,148 1,151,700 -0.31%
  YoY % 10.28% 16.88% -15.70% -3.81% -5.67% -0.48% -
  Horiz. % 98.13% 88.98% 76.13% 90.30% 93.88% 99.52% 100.00%
Net Worth 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 5.40%
  YoY % 21.47% 12.94% -6.10% -2.95% -1.34% 11.17% -
  Horiz. % 137.12% 112.88% 99.95% 106.44% 109.67% 111.17% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 5.40%
  YoY % 21.47% 12.94% -6.10% -2.95% -1.34% 11.17% -
  Horiz. % 137.12% 112.88% 99.95% 106.44% 109.67% 111.17% 100.00%
NOSH 733,831 674,355 676,350 671,999 673,084 678,133 518,381 5.96%
  YoY % 8.82% -0.29% 0.65% -0.16% -0.74% 30.82% -
  Horiz. % 141.56% 130.09% 130.47% 129.63% 129.84% 130.82% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.10 % 8.52 % 3.88 % -4.12 % -5.33 % 1.86 % 12.55 % -2.02%
  YoY % 30.28% 119.59% 194.17% 22.70% -386.56% -85.18% -
  Horiz. % 88.45% 67.89% 30.92% -32.83% -42.47% 14.82% 100.00%
ROE 10.54 % 8.68 % 3.86 % -3.81 % -5.14 % 1.91 % 17.34 % -7.96%
  YoY % 21.43% 124.87% 201.31% 25.88% -369.11% -88.99% -
  Horiz. % 60.78% 50.06% 22.26% -21.97% -29.64% 11.01% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 173.23 166.12 134.87 148.64 152.50 172.22 254.06 -6.18%
  YoY % 4.28% 23.17% -9.26% -2.53% -11.45% -32.21% -
  Horiz. % 68.18% 65.39% 53.09% 58.51% 60.03% 67.79% 100.00%
EPS 18.92 13.96 5.48 -5.80 -8.04 3.00 32.12 -8.44%
  YoY % 35.53% 154.74% 194.48% 27.86% -368.00% -90.66% -
  Horiz. % 58.90% 43.46% 17.06% -18.06% -25.03% 9.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7945 1.6076 1.4192 1.5211 1.5648 1.5743 1.8526 -0.53%
  YoY % 11.63% 13.28% -6.70% -2.79% -0.60% -15.02% -
  Horiz. % 96.86% 86.78% 76.61% 82.11% 84.47% 84.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 173.23 152.65 124.31 136.12 139.87 159.15 179.47 -0.59%
  YoY % 13.48% 22.80% -8.68% -2.68% -12.11% -11.32% -
  Horiz. % 96.52% 85.06% 69.27% 75.85% 77.94% 88.68% 100.00%
EPS 18.92 12.83 5.05 -5.31 -7.37 2.77 22.69 -2.98%
  YoY % 47.47% 154.06% 195.10% 27.95% -366.06% -87.79% -
  Horiz. % 83.38% 56.54% 22.26% -23.40% -32.48% 12.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7945 1.4773 1.3080 1.3929 1.4353 1.4548 1.3087 5.40%
  YoY % 21.47% 12.94% -6.10% -2.95% -1.34% 11.16% -
  Horiz. % 137.12% 112.88% 99.95% 106.43% 109.67% 111.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2200 2.1800 1.0300 0.8900 1.4700 1.9100 2.6800 -
P/RPS 1.28 1.31 0.76 0.60 0.96 1.11 1.05 3.35%
  YoY % -2.29% 72.37% 26.67% -37.50% -13.51% 5.71% -
  Horiz. % 121.90% 124.76% 72.38% 57.14% 91.43% 105.71% 100.00%
P/EPS 11.74 15.62 18.80 -15.34 -18.28 63.67 8.34 5.86%
  YoY % -24.84% -16.91% 222.56% 16.08% -128.71% 663.43% -
  Horiz. % 140.77% 187.29% 225.42% -183.93% -219.18% 763.43% 100.00%
EY 8.52 6.40 5.32 -6.52 -5.47 1.57 11.99 -5.53%
  YoY % 33.13% 20.30% 181.60% -19.20% -448.41% -86.91% -
  Horiz. % 71.06% 53.38% 44.37% -54.38% -45.62% 13.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.24 1.36 0.73 0.59 0.94 1.21 1.45 -2.57%
  YoY % -8.82% 86.30% 23.73% -37.23% -22.31% -16.55% -
  Horiz. % 85.52% 93.79% 50.34% 40.69% 64.83% 83.45% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 27/04/11 05/05/10 -
Price 2.1800 2.4300 1.2700 0.8800 1.4600 1.9700 3.2500 -
P/RPS 1.26 1.46 0.94 0.59 0.96 1.14 1.28 -0.26%
  YoY % -13.70% 55.32% 59.32% -38.54% -15.79% -10.94% -
  Horiz. % 98.44% 114.06% 73.44% 46.09% 75.00% 89.06% 100.00%
P/EPS 11.53 17.41 23.18 -15.17 -18.16 65.67 10.12 2.20%
  YoY % -33.77% -24.89% 252.80% 16.46% -127.65% 548.91% -
  Horiz. % 113.93% 172.04% 229.05% -149.90% -179.45% 648.91% 100.00%
EY 8.68 5.74 4.31 -6.59 -5.51 1.52 9.88 -2.13%
  YoY % 51.22% 33.18% 165.40% -19.60% -462.50% -84.62% -
  Horiz. % 87.85% 58.10% 43.62% -66.70% -55.77% 15.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.51 0.89 0.58 0.93 1.25 1.75 -5.96%
  YoY % -19.87% 69.66% 53.45% -37.63% -25.60% -28.57% -
  Horiz. % 69.14% 86.29% 50.86% 33.14% 53.14% 71.43% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers