Highlights

[UNISEM] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -43.05%    YoY -     33.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 638,698 578,847 479,629 496,654 539,556 599,494 688,756 -1.25%
  YoY % 10.34% 20.69% -3.43% -7.95% -10.00% -12.96% -
  Horiz. % 92.73% 84.04% 69.64% 72.11% 78.34% 87.04% 100.00%
PBT 80,236 61,902 25,511 -11,604 -24,482 17,306 98,884 -3.42%
  YoY % 29.62% 142.65% 319.85% 52.60% -241.47% -82.50% -
  Horiz. % 81.14% 62.60% 25.80% -11.73% -24.76% 17.50% 100.00%
Tax -7,215 -6,421 -6,164 -3,448 3,034 33 -9,541 -4.55%
  YoY % -12.37% -4.17% -78.77% -213.65% 9,093.94% 100.35% -
  Horiz. % 75.62% 67.30% 64.61% 36.14% -31.80% -0.35% 100.00%
NP 73,021 55,481 19,347 -15,052 -21,448 17,339 89,343 -3.30%
  YoY % 31.61% 186.77% 228.53% 29.82% -223.70% -80.59% -
  Horiz. % 81.73% 62.10% 21.65% -16.85% -24.01% 19.41% 100.00%
NP to SH 72,325 54,918 20,107 -13,939 -21,111 17,113 89,676 -3.52%
  YoY % 31.70% 173.13% 244.25% 33.97% -223.36% -80.92% -
  Horiz. % 80.65% 61.24% 22.42% -15.54% -23.54% 19.08% 100.00%
Tax Rate 8.99 % 10.37 % 24.16 % - % - % -0.19 % 9.65 % -1.17%
  YoY % -13.31% -57.08% 0.00% 0.00% 0.00% -101.97% -
  Horiz. % 93.16% 107.46% 250.36% 0.00% 0.00% -1.97% 100.00%
Total Cost 565,677 523,366 460,282 511,706 561,004 582,155 599,413 -0.96%
  YoY % 8.08% 13.71% -10.05% -8.79% -3.63% -2.88% -
  Horiz. % 94.37% 87.31% 76.79% 85.37% 93.59% 97.12% 100.00%
Net Worth 1,328,087 1,118,385 945,096 1,022,866 1,052,649 1,073,604 1,006,196 4.73%
  YoY % 18.75% 18.34% -7.60% -2.83% -1.95% 6.70% -
  Horiz. % 131.99% 111.15% 93.93% 101.66% 104.62% 106.70% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 25,684 203 - - - - - -
  YoY % 12,511.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,611.81% 100.00% - - - - -
Div Payout % 35.51 % 0.37 % - % - % - % - % - % -
  YoY % 9,497.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,597.30% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,328,087 1,118,385 945,096 1,022,866 1,052,649 1,073,604 1,006,196 4.73%
  YoY % 18.75% 18.34% -7.60% -2.83% -1.95% 6.70% -
  Horiz. % 131.99% 111.15% 93.93% 101.66% 104.62% 106.70% 100.00%
NOSH 733,831 678,838 674,731 673,381 674,472 673,740 518,658 5.95%
  YoY % 8.10% 0.61% 0.20% -0.16% 0.11% 29.90% -
  Horiz. % 141.49% 130.88% 130.09% 129.83% 130.04% 129.90% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.43 % 9.58 % 4.03 % -3.03 % -3.98 % 2.89 % 12.97 % -2.08%
  YoY % 19.31% 137.72% 233.00% 23.87% -237.72% -77.72% -
  Horiz. % 88.13% 73.86% 31.07% -23.36% -30.69% 22.28% 100.00%
ROE 5.45 % 4.91 % 2.13 % -1.36 % -2.01 % 1.59 % 8.91 % -7.86%
  YoY % 11.00% 130.52% 256.62% 32.34% -226.42% -82.15% -
  Horiz. % 61.17% 55.11% 23.91% -15.26% -22.56% 17.85% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 87.04 85.27 71.08 73.76 80.00 88.98 132.80 -6.79%
  YoY % 2.08% 19.96% -3.63% -7.80% -10.09% -33.00% -
  Horiz. % 65.54% 64.21% 53.52% 55.54% 60.24% 67.00% 100.00%
EPS 9.86 8.09 2.98 -2.07 -3.13 2.54 17.29 -8.93%
  YoY % 21.88% 171.48% 243.96% 33.87% -223.23% -85.31% -
  Horiz. % 57.03% 46.79% 17.24% -11.97% -18.10% 14.69% 100.00%
DPS 3.50 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 11,566.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,666.67% 100.00% - - - - -
NAPS 1.8098 1.6475 1.4007 1.5190 1.5607 1.5935 1.9400 -1.15%
  YoY % 9.85% 17.62% -7.79% -2.67% -2.06% -17.86% -
  Horiz. % 93.29% 84.92% 72.20% 78.30% 80.45% 82.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 87.04 78.88 65.36 67.68 73.53 81.69 93.86 -1.25%
  YoY % 10.34% 20.69% -3.43% -7.96% -9.99% -12.97% -
  Horiz. % 92.73% 84.04% 69.64% 72.11% 78.34% 87.03% 100.00%
EPS 9.86 7.48 2.74 -1.90 -2.88 2.33 12.22 -3.51%
  YoY % 31.82% 172.99% 244.21% 34.03% -223.61% -80.93% -
  Horiz. % 80.69% 61.21% 22.42% -15.55% -23.57% 19.07% 100.00%
DPS 3.50 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 11,566.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,666.67% 100.00% - - - - -
NAPS 1.8098 1.5240 1.2879 1.3939 1.4345 1.4630 1.3712 4.73%
  YoY % 18.75% 18.33% -7.60% -2.83% -1.95% 6.69% -
  Horiz. % 131.99% 111.14% 93.93% 101.66% 104.62% 106.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.4000 2.3300 1.4600 0.9500 1.3600 1.5900 2.9000 -
P/RPS 2.76 2.73 2.05 1.29 1.70 1.79 2.18 4.01%
  YoY % 1.10% 33.17% 58.91% -24.12% -5.03% -17.89% -
  Horiz. % 126.61% 125.23% 94.04% 59.17% 77.98% 82.11% 100.00%
P/EPS 24.35 28.80 48.99 -45.89 -43.45 62.60 16.77 6.41%
  YoY % -15.45% -41.21% 206.76% -5.62% -169.41% 273.29% -
  Horiz. % 145.20% 171.74% 292.13% -273.64% -259.09% 373.29% 100.00%
EY 4.11 3.47 2.04 -2.18 -2.30 1.60 5.96 -6.00%
  YoY % 18.44% 70.10% 193.58% 5.22% -243.75% -73.15% -
  Horiz. % 68.96% 58.22% 34.23% -36.58% -38.59% 26.85% 100.00%
DY 1.46 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 14,500.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,600.00% 100.00% - - - - -
P/NAPS 1.33 1.41 1.04 0.63 0.87 1.00 1.49 -1.87%
  YoY % -5.67% 35.58% 65.08% -27.59% -13.00% -32.89% -
  Horiz. % 89.26% 94.63% 69.80% 42.28% 58.39% 67.11% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 -
Price 2.5500 2.3600 1.6900 1.0100 1.2500 1.4000 2.2900 -
P/RPS 2.93 2.77 2.38 1.37 1.56 1.57 1.72 9.28%
  YoY % 5.78% 16.39% 73.72% -12.18% -0.64% -8.72% -
  Horiz. % 170.35% 161.05% 138.37% 79.65% 90.70% 91.28% 100.00%
P/EPS 25.87 29.17 56.71 -48.79 -39.94 55.12 13.24 11.80%
  YoY % -11.31% -48.56% 216.23% -22.16% -172.46% 316.31% -
  Horiz. % 195.39% 220.32% 428.32% -368.50% -301.66% 416.31% 100.00%
EY 3.87 3.43 1.76 -2.05 -2.50 1.81 7.55 -10.53%
  YoY % 12.83% 94.89% 185.85% 18.00% -238.12% -76.03% -
  Horiz. % 51.26% 45.43% 23.31% -27.15% -33.11% 23.97% 100.00%
DY 1.37 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 13,600.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13,700.00% 100.00% - - - - -
P/NAPS 1.41 1.43 1.21 0.66 0.80 0.88 1.18 3.01%
  YoY % -1.40% 18.18% 83.33% -17.50% -9.09% -25.42% -
  Horiz. % 119.49% 121.19% 102.54% 55.93% 67.80% 74.58% 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