Highlights

[UNISEM] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -4.65%    YoY -     -13.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 960,648 908,457 752,902 743,434 822,508 887,683 1,059,448 -1.62%
  YoY % 5.75% 20.66% 1.27% -9.61% -7.34% -16.21% -
  Horiz. % 90.67% 85.75% 71.07% 70.17% 77.64% 83.79% 100.00%
PBT 124,351 108,129 58,481 -12,139 -15,396 19,514 154,516 -3.55%
  YoY % 15.00% 84.90% 581.76% 21.15% -178.90% -87.37% -
  Horiz. % 80.48% 69.98% 37.85% -7.86% -9.96% 12.63% 100.00%
Tax -12,521 -11,993 -12,007 -4,026 2,278 2,715 -13,233 -0.92%
  YoY % -4.40% 0.12% -198.24% -276.73% -16.10% 120.52% -
  Horiz. % 94.62% 90.63% 90.74% 30.42% -17.21% -20.52% 100.00%
NP 111,830 96,136 46,474 -16,165 -13,118 22,229 141,283 -3.82%
  YoY % 16.32% 106.86% 387.50% -23.23% -159.01% -84.27% -
  Horiz. % 79.15% 68.04% 32.89% -11.44% -9.28% 15.73% 100.00%
NP to SH 110,954 95,117 47,228 -14,587 -12,805 22,382 141,211 -3.94%
  YoY % 16.65% 101.40% 423.77% -13.92% -157.21% -84.15% -
  Horiz. % 78.57% 67.36% 33.44% -10.33% -9.07% 15.85% 100.00%
Tax Rate 10.07 % 11.09 % 20.53 % - % - % -13.91 % 8.56 % 2.74%
  YoY % -9.20% -45.98% 0.00% 0.00% 0.00% -262.50% -
  Horiz. % 117.64% 129.56% 239.84% 0.00% 0.00% -162.50% 100.00%
Total Cost 848,818 812,321 706,428 759,599 835,626 865,454 918,165 -1.30%
  YoY % 4.49% 14.99% -7.00% -9.10% -3.45% -5.74% -
  Horiz. % 92.45% 88.47% 76.94% 82.73% 91.01% 94.26% 100.00%
Net Worth 1,357,660 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 4.53%
  YoY % 1.12% 35.88% -5.23% -0.03% -4.17% 4.60% -
  Horiz. % 130.48% 129.03% 94.96% 100.20% 100.23% 104.60% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 51,368 440 13,493 - - - 202 151.45%
  YoY % 11,566.68% -96.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25,403.25% 217.74% 6,673.09% 0.00% 0.00% 0.00% 100.00%
Div Payout % 46.30 % 0.46 % 28.57 % - % - % - % 0.14 % 162.74%
  YoY % 9,965.22% -98.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33,071.43% 328.57% 20,407.14% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,357,660 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 4.53%
  YoY % 1.12% 35.88% -5.23% -0.03% -4.17% 4.60% -
  Horiz. % 130.48% 129.03% 94.96% 100.20% 100.23% 104.60% 100.00%
NOSH 733,831 733,831 674,685 675,324 673,947 674,156 674,038 1.43%
  YoY % 0.00% 8.77% -0.09% 0.20% -0.03% 0.02% -
  Horiz. % 108.87% 108.87% 100.10% 100.19% 99.99% 100.02% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.64 % 10.58 % 6.17 % -2.17 % -1.59 % 2.50 % 13.34 % -2.24%
  YoY % 10.02% 71.47% 384.33% -36.48% -163.60% -81.26% -
  Horiz. % 87.26% 79.31% 46.25% -16.27% -11.92% 18.74% 100.00%
ROE 8.17 % 7.08 % 4.78 % -1.40 % -1.23 % 2.06 % 13.57 % -8.10%
  YoY % 15.40% 48.12% 441.43% -13.82% -159.71% -84.82% -
  Horiz. % 60.21% 52.17% 35.22% -10.32% -9.06% 15.18% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 130.91 123.80 111.59 110.09 122.04 131.67 157.18 -3.00%
  YoY % 5.74% 10.94% 1.36% -9.79% -7.31% -16.23% -
  Horiz. % 83.29% 78.76% 71.00% 70.04% 77.64% 83.77% 100.00%
EPS 15.12 13.66 7.00 -2.16 -1.90 3.32 20.95 -5.29%
  YoY % 10.69% 95.14% 424.07% -13.68% -157.23% -84.15% -
  Horiz. % 72.17% 65.20% 33.41% -10.31% -9.07% 15.85% 100.00%
DPS 7.00 0.06 2.00 0.00 0.00 0.00 0.03 147.91%
  YoY % 11,566.67% -97.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23,333.33% 200.00% 6,666.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 1.5437 3.06%
  YoY % 1.12% 24.93% -5.14% -0.23% -4.14% 4.58% -
  Horiz. % 119.85% 118.52% 94.87% 100.01% 100.25% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 122.30 115.66 95.85 94.65 104.72 113.01 134.88 -1.62%
  YoY % 5.74% 20.67% 1.27% -9.62% -7.34% -16.21% -
  Horiz. % 90.67% 85.75% 71.06% 70.17% 77.64% 83.79% 100.00%
EPS 14.13 12.11 6.01 -1.86 -1.63 2.85 17.98 -3.93%
  YoY % 16.68% 101.50% 423.12% -14.11% -157.19% -84.15% -
  Horiz. % 78.59% 67.35% 33.43% -10.34% -9.07% 15.85% 100.00%
DPS 6.54 0.06 1.72 0.00 0.00 0.00 0.03 145.12%
  YoY % 10,800.00% -96.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21,800.00% 200.00% 5,733.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7285 1.7093 1.2580 1.3274 1.3278 1.3856 1.3247 4.53%
  YoY % 1.12% 35.87% -5.23% -0.03% -4.17% 4.60% -
  Horiz. % 130.48% 129.03% 94.96% 100.20% 100.23% 104.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.5200 2.0300 1.6300 0.8550 1.0000 1.0200 1.9800 -
P/RPS 1.93 1.64 1.46 0.78 0.82 0.77 1.26 7.36%
  YoY % 17.68% 12.33% 87.18% -4.88% 6.49% -38.89% -
  Horiz. % 153.17% 130.16% 115.87% 61.90% 65.08% 61.11% 100.00%
P/EPS 16.67 15.66 23.29 -39.58 -52.63 30.72 9.45 9.91%
  YoY % 6.45% -32.76% 158.84% 24.80% -271.32% 225.08% -
  Horiz. % 176.40% 165.71% 246.46% -418.84% -556.93% 325.08% 100.00%
EY 6.00 6.39 4.29 -2.53 -1.90 3.25 10.58 -9.01%
  YoY % -6.10% 48.95% 269.57% -33.16% -158.46% -69.28% -
  Horiz. % 56.71% 60.40% 40.55% -23.91% -17.96% 30.72% 100.00%
DY 2.78 0.03 1.23 0.00 0.00 0.00 0.02 127.43%
  YoY % 9,166.67% -97.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13,900.00% 150.00% 6,150.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.36 1.11 1.11 0.55 0.65 0.63 1.28 1.01%
  YoY % 22.52% 0.00% 101.82% -15.38% 3.17% -50.78% -
  Horiz. % 106.25% 86.72% 86.72% 42.97% 50.78% 49.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 -
Price 2.4500 2.3000 1.6800 0.8750 0.9500 1.2600 1.8300 -
P/RPS 1.87 1.86 1.51 0.79 0.78 0.96 1.16 8.28%
  YoY % 0.54% 23.18% 91.14% 1.28% -18.75% -17.24% -
  Horiz. % 161.21% 160.34% 130.17% 68.10% 67.24% 82.76% 100.00%
P/EPS 16.20 17.74 24.00 -40.51 -50.00 37.95 8.74 10.82%
  YoY % -8.68% -26.08% 159.24% 18.98% -231.75% 334.21% -
  Horiz. % 185.35% 202.97% 274.60% -463.50% -572.08% 434.21% 100.00%
EY 6.17 5.64 4.17 -2.47 -2.00 2.63 11.45 -9.78%
  YoY % 9.40% 35.25% 268.83% -23.50% -176.05% -77.03% -
  Horiz. % 53.89% 49.26% 36.42% -21.57% -17.47% 22.97% 100.00%
DY 2.86 0.03 1.19 0.00 0.00 0.00 0.02 128.50%
  YoY % 9,433.33% -97.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,300.00% 150.00% 5,950.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.26 1.15 0.57 0.61 0.78 1.19 1.74%
  YoY % 4.76% 9.57% 101.75% -6.56% -21.79% -34.45% -
  Horiz. % 110.92% 105.88% 96.64% 47.90% 51.26% 65.55% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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