Highlights

[UNISEM] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     135.18%    YoY -     195.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,440,992 1,271,232 1,120,228 912,192 998,892 1,026,444 1,167,900 3.56%
  YoY % 13.35% 13.48% 22.81% -8.68% -2.68% -12.11% -
  Horiz. % 123.38% 108.85% 95.92% 78.11% 85.53% 87.89% 100.00%
PBT 203,448 153,704 107,900 44,272 -41,292 -64,960 21,952 44.88%
  YoY % 32.36% 42.45% 143.72% 207.22% 36.43% -395.92% -
  Horiz. % 926.79% 700.18% 491.53% 201.68% -188.10% -295.92% 100.00%
Tax -21,932 -12,648 -12,452 -8,852 160 10,216 -200 118.62%
  YoY % -73.40% -1.57% -40.67% -5,632.50% -98.43% 5,208.00% -
  Horiz. % 10,966.00% 6,324.00% 6,226.00% 4,426.00% -80.00% -5,108.00% 100.00%
NP 181,516 141,056 95,448 35,420 -41,132 -54,744 21,752 42.37%
  YoY % 28.68% 47.78% 169.47% 186.11% 24.86% -351.67% -
  Horiz. % 834.48% 648.47% 438.80% 162.84% -189.10% -251.67% 100.00%
NP to SH 179,616 138,788 94,140 37,064 -38,976 -54,116 20,344 43.72%
  YoY % 29.42% 47.43% 153.99% 195.09% 27.98% -366.00% -
  Horiz. % 882.89% 682.21% 462.74% 182.19% -191.58% -266.00% 100.00%
Tax Rate 10.78 % 8.23 % 11.54 % 19.99 % - % - % 0.91 % 50.93%
  YoY % 30.98% -28.68% -42.27% 0.00% 0.00% 0.00% -
  Horiz. % 1,184.62% 904.40% 1,268.13% 2,196.70% 0.00% 0.00% 100.00%
Total Cost 1,259,476 1,130,176 1,024,780 876,772 1,040,024 1,081,188 1,146,148 1.58%
  YoY % 11.44% 10.28% 16.88% -15.70% -3.81% -5.67% -
  Horiz. % 109.89% 98.61% 89.41% 76.50% 90.74% 94.33% 100.00%
Net Worth 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 5.28%
  YoY % 10.45% 21.47% 12.94% -6.10% -2.95% -1.34% -
  Horiz. % 136.24% 123.35% 101.55% 89.91% 95.75% 98.66% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 5.28%
  YoY % 10.45% 21.47% 12.94% -6.10% -2.95% -1.34% -
  Horiz. % 136.24% 123.35% 101.55% 89.91% 95.75% 98.66% 100.00%
NOSH 733,831 733,831 674,355 676,350 671,999 673,084 678,133 1.32%
  YoY % 0.00% 8.82% -0.29% 0.65% -0.16% -0.74% -
  Horiz. % 108.21% 108.21% 99.44% 99.74% 99.10% 99.26% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.60 % 11.10 % 8.52 % 3.88 % -4.12 % -5.33 % 1.86 % 37.51%
  YoY % 13.51% 30.28% 119.59% 194.17% 22.70% -386.56% -
  Horiz. % 677.42% 596.77% 458.06% 208.60% -221.51% -286.56% 100.00%
ROE 12.35 % 10.54 % 8.68 % 3.86 % -3.81 % -5.14 % 1.91 % 36.45%
  YoY % 17.17% 21.43% 124.87% 201.31% 25.88% -369.11% -
  Horiz. % 646.60% 551.83% 454.45% 202.09% -199.48% -269.11% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 196.37 173.23 166.12 134.87 148.64 152.50 172.22 2.21%
  YoY % 13.36% 4.28% 23.17% -9.26% -2.53% -11.45% -
  Horiz. % 114.02% 100.59% 96.46% 78.31% 86.31% 88.55% 100.00%
EPS 24.48 18.92 13.96 5.48 -5.80 -8.04 3.00 41.84%
  YoY % 29.39% 35.53% 154.74% 194.48% 27.86% -368.00% -
  Horiz. % 816.00% 630.67% 465.33% 182.67% -193.33% -268.00% 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 1.9820 1.7945 1.6076 1.4192 1.5211 1.5648 1.5743 3.91%
  YoY % 10.45% 11.63% 13.28% -6.70% -2.79% -0.60% -
  Horiz. % 125.90% 113.99% 102.12% 90.15% 96.62% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 196.37 173.23 152.65 124.31 136.12 139.87 159.15 3.56%
  YoY % 13.36% 13.48% 22.80% -8.68% -2.68% -12.11% -
  Horiz. % 123.39% 108.85% 95.92% 78.11% 85.53% 87.89% 100.00%
EPS 24.48 18.92 12.83 5.05 -5.31 -7.37 2.77 43.74%
  YoY % 29.39% 47.47% 154.06% 195.10% 27.95% -366.06% -
  Horiz. % 883.75% 683.03% 463.18% 182.31% -191.70% -266.06% 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 1.9820 1.7945 1.4773 1.3080 1.3929 1.4353 1.4548 5.28%
  YoY % 10.45% 21.47% 12.94% -6.10% -2.95% -1.34% -
  Horiz. % 136.24% 123.35% 101.55% 89.91% 95.75% 98.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.1400 2.2200 2.1800 1.0300 0.8900 1.4700 1.9100 -
P/RPS 1.60 1.28 1.31 0.76 0.60 0.96 1.11 6.28%
  YoY % 25.00% -2.29% 72.37% 26.67% -37.50% -13.51% -
  Horiz. % 144.14% 115.32% 118.02% 68.47% 54.05% 86.49% 100.00%
P/EPS 12.83 11.74 15.62 18.80 -15.34 -18.28 63.67 -23.41%
  YoY % 9.28% -24.84% -16.91% 222.56% 16.08% -128.71% -
  Horiz. % 20.15% 18.44% 24.53% 29.53% -24.09% -28.71% 100.00%
EY 7.80 8.52 6.40 5.32 -6.52 -5.47 1.57 30.60%
  YoY % -8.45% 33.13% 20.30% 181.60% -19.20% -448.41% -
  Horiz. % 496.82% 542.68% 407.64% 338.85% -415.29% -348.41% 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 1.58 1.24 1.36 0.73 0.59 0.94 1.21 4.54%
  YoY % 27.42% -8.82% 86.30% 23.73% -37.23% -22.31% -
  Horiz. % 130.58% 102.48% 112.40% 60.33% 48.76% 77.69% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 27/04/11 -
Price 3.2600 2.1800 2.4300 1.2700 0.8800 1.4600 1.9700 -
P/RPS 1.66 1.26 1.46 0.94 0.59 0.96 1.14 6.46%
  YoY % 31.75% -13.70% 55.32% 59.32% -38.54% -15.79% -
  Horiz. % 145.61% 110.53% 128.07% 82.46% 51.75% 84.21% 100.00%
P/EPS 13.32 11.53 17.41 23.18 -15.17 -18.16 65.67 -23.33%
  YoY % 15.52% -33.77% -24.89% 252.80% 16.46% -127.65% -
  Horiz. % 20.28% 17.56% 26.51% 35.30% -23.10% -27.65% 100.00%
EY 7.51 8.68 5.74 4.31 -6.59 -5.51 1.52 30.47%
  YoY % -13.48% 51.22% 33.18% 165.40% -19.60% -462.50% -
  Horiz. % 494.08% 571.05% 377.63% 283.55% -433.55% -362.50% 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 1.64 1.21 1.51 0.89 0.58 0.93 1.25 4.63%
  YoY % 35.54% -19.87% 69.66% 53.45% -37.63% -25.60% -
  Horiz. % 131.20% 96.80% 120.80% 71.20% 46.40% 74.40% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers