Highlights

[UNISEM] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -152.29%    YoY -     -262.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,260,425 1,038,279 990,554 1,091,948 1,160,863 1,395,078 1,036,310 3.32%
  YoY % 21.40% 4.82% -9.29% -5.94% -16.79% 34.62% -
  Horiz. % 121.63% 100.19% 95.58% 105.37% 112.02% 134.62% 100.00%
PBT 173,105 84,519 -94,791 -35,432 14,381 193,289 58,379 19.85%
  YoY % 104.81% 189.16% -167.53% -346.38% -92.56% 231.09% -
  Horiz. % 296.52% 144.78% -162.37% -60.69% 24.63% 331.09% 100.00%
Tax -15,857 -16,769 -14,498 2,140 5,326 -10,331 2,366 -
  YoY % 5.44% -15.66% -777.48% -59.82% 151.55% -536.64% -
  Horiz. % -670.20% -708.75% -612.76% 90.45% 225.11% -436.64% 100.00%
NP 157,248 67,750 -109,289 -33,292 19,707 182,958 60,745 17.17%
  YoY % 132.10% 161.99% -228.27% -268.93% -89.23% 201.19% -
  Horiz. % 258.87% 111.53% -179.91% -54.81% 32.44% 301.19% 100.00%
NP to SH 155,539 68,422 -105,368 -32,306 19,851 181,942 61,821 16.61%
  YoY % 127.32% 164.94% -226.16% -262.74% -89.09% 194.30% -
  Horiz. % 251.60% 110.68% -170.44% -52.26% 32.11% 294.30% 100.00%
Tax Rate 9.16 % 19.84 % - % - % -37.03 % 5.34 % -4.05 % -
  YoY % -53.83% 0.00% 0.00% 0.00% -793.45% 231.85% -
  Horiz. % -226.17% -489.88% 0.00% 0.00% 914.32% -131.85% 100.00%
Total Cost 1,103,177 970,529 1,099,843 1,125,240 1,141,156 1,212,120 975,565 2.07%
  YoY % 13.67% -11.76% -2.26% -1.39% -5.85% 24.25% -
  Horiz. % 113.08% 99.48% 112.74% 115.34% 116.97% 124.25% 100.00%
Net Worth 1,351,863 1,025,049 960,379 1,028,261 1,089,116 1,059,834 950,134 6.05%
  YoY % 31.88% 6.73% -6.60% -5.59% 2.76% 11.55% -
  Horiz. % 142.28% 107.88% 101.08% 108.22% 114.63% 111.55% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 73,383 40,446 13,482 13,488 13,464 53,928 12,965 33.48%
  YoY % 81.43% 199.99% -0.05% 0.18% -75.03% 315.93% -
  Horiz. % 565.97% 311.95% 103.99% 104.03% 103.84% 415.93% 100.00%
Div Payout % 47.18 % 59.11 % - % - % 67.83 % 29.64 % 20.97 % 14.46%
  YoY % -20.18% 0.00% 0.00% 0.00% 128.85% 41.34% -
  Horiz. % 224.99% 281.88% 0.00% 0.00% 323.46% 141.34% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,351,863 1,025,049 960,379 1,028,261 1,089,116 1,059,834 950,134 6.05%
  YoY % 31.88% 6.73% -6.60% -5.59% 2.76% 11.55% -
  Horiz. % 142.28% 107.88% 101.08% 108.22% 114.63% 111.55% 100.00%
NOSH 733,831 674,108 674,139 674,446 673,208 674,108 518,632 5.95%
  YoY % 8.86% -0.00% -0.05% 0.18% -0.13% 29.98% -
  Horiz. % 141.49% 129.98% 129.98% 130.04% 129.80% 129.98% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.48 % 6.53 % -11.03 % -3.05 % 1.70 % 13.11 % 5.86 % 13.42%
  YoY % 91.12% 159.20% -261.64% -279.41% -87.03% 123.72% -
  Horiz. % 212.97% 111.43% -188.23% -52.05% 29.01% 223.72% 100.00%
ROE 11.51 % 6.67 % -10.97 % -3.14 % 1.82 % 17.17 % 6.51 % 9.96%
  YoY % 72.56% 160.80% -249.36% -272.53% -89.40% 163.75% -
  Horiz. % 176.80% 102.46% -168.51% -48.23% 27.96% 263.75% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 171.76 154.02 146.94 161.90 172.44 206.95 199.82 -2.49%
  YoY % 11.52% 4.82% -9.24% -6.11% -16.68% 3.57% -
  Horiz. % 85.96% 77.08% 73.54% 81.02% 86.30% 103.57% 100.00%
EPS 22.04 10.15 -15.63 -4.79 2.94 26.99 11.92 10.78%
  YoY % 117.14% 164.94% -226.30% -262.93% -89.11% 126.43% -
  Horiz. % 184.90% 85.15% -131.12% -40.18% 24.66% 226.43% 100.00%
DPS 10.00 6.00 2.00 2.00 2.00 8.00 2.50 25.98%
  YoY % 66.67% 200.00% 0.00% 0.00% -75.00% 220.00% -
  Horiz. % 400.00% 240.00% 80.00% 80.00% 80.00% 320.00% 100.00%
NAPS 1.8422 1.5206 1.4246 1.5246 1.6178 1.5722 1.8320 0.09%
  YoY % 21.15% 6.74% -6.56% -5.76% 2.90% -14.18% -
  Horiz. % 100.56% 83.00% 77.76% 83.22% 88.31% 85.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 171.76 141.49 134.98 148.80 158.19 190.11 141.22 3.32%
  YoY % 21.39% 4.82% -9.29% -5.94% -16.79% 34.62% -
  Horiz. % 121.63% 100.19% 95.58% 105.37% 112.02% 134.62% 100.00%
EPS 22.04 9.32 -14.36 -4.40 2.71 24.79 8.42 17.39%
  YoY % 136.48% 164.90% -226.36% -262.36% -89.07% 194.42% -
  Horiz. % 261.76% 110.69% -170.55% -52.26% 32.19% 294.42% 100.00%
DPS 10.00 5.51 1.84 1.84 1.83 7.35 1.77 33.44%
  YoY % 81.49% 199.46% 0.00% 0.55% -75.10% 315.25% -
  Horiz. % 564.97% 311.30% 103.95% 103.95% 103.39% 415.25% 100.00%
NAPS 1.8422 1.3968 1.3087 1.4012 1.4842 1.4442 1.2948 6.05%
  YoY % 31.89% 6.73% -6.60% -5.59% 2.77% 11.54% -
  Horiz. % 142.28% 107.88% 101.07% 108.22% 114.63% 111.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.3800 1.7800 1.0000 0.8600 1.0900 2.3000 1.6400 -
P/RPS 1.39 1.16 0.68 0.53 0.63 1.11 0.82 9.19%
  YoY % 19.83% 70.59% 28.30% -15.87% -43.24% 35.37% -
  Horiz. % 169.51% 141.46% 82.93% 64.63% 76.83% 135.37% 100.00%
P/EPS 11.23 17.54 -6.40 -17.95 36.97 8.52 13.76 -3.33%
  YoY % -35.97% 374.06% 64.35% -148.55% 333.92% -38.08% -
  Horiz. % 81.61% 127.47% -46.51% -130.45% 268.68% 61.92% 100.00%
EY 8.91 5.70 -15.63 -5.57 2.71 11.73 7.27 3.45%
  YoY % 56.32% 136.47% -180.61% -305.54% -76.90% 61.35% -
  Horiz. % 122.56% 78.40% -214.99% -76.62% 37.28% 161.35% 100.00%
DY 4.20 3.37 2.00 2.33 1.83 3.48 1.52 18.45%
  YoY % 24.63% 68.50% -14.16% 27.32% -47.41% 128.95% -
  Horiz. % 276.32% 221.71% 131.58% 153.29% 120.39% 228.95% 100.00%
P/NAPS 1.29 1.17 0.70 0.56 0.67 1.46 0.90 6.18%
  YoY % 10.26% 67.14% 25.00% -16.42% -54.11% 62.22% -
  Horiz. % 143.33% 130.00% 77.78% 62.22% 74.44% 162.22% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 22/02/10 -
Price 2.2400 2.1200 1.0700 0.9900 1.4700 1.8000 2.2000 -
P/RPS 1.30 1.38 0.73 0.61 0.85 0.87 1.10 2.82%
  YoY % -5.80% 89.04% 19.67% -28.24% -2.30% -20.91% -
  Horiz. % 118.18% 125.45% 66.36% 55.45% 77.27% 79.09% 100.00%
P/EPS 10.57 20.89 -6.85 -20.67 49.85 6.67 18.46 -8.87%
  YoY % -49.40% 404.96% 66.86% -141.46% 647.38% -63.87% -
  Horiz. % 57.26% 113.16% -37.11% -111.97% 270.04% 36.13% 100.00%
EY 9.46 4.79 -14.61 -4.84 2.01 14.99 5.42 9.72%
  YoY % 97.49% 132.79% -201.86% -340.80% -86.59% 176.57% -
  Horiz. % 174.54% 88.38% -269.56% -89.30% 37.08% 276.57% 100.00%
DY 4.46 2.83 1.87 2.02 1.36 4.44 1.14 25.51%
  YoY % 57.60% 51.34% -7.43% 48.53% -69.37% 289.47% -
  Horiz. % 391.23% 248.25% 164.04% 177.19% 119.30% 389.47% 100.00%
P/NAPS 1.22 1.39 0.75 0.65 0.91 1.14 1.20 0.28%
  YoY % -12.23% 85.33% 15.38% -28.57% -20.18% -5.00% -
  Horiz. % 101.67% 115.83% 62.50% 54.17% 75.83% 95.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers