Highlights

[UNISEM] YoY Cumulative 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 -     69.84%    YoY -     27.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 317,808 280,057 228,048 249,723 256,611 291,975 329,252 -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 38,426 26,975 11,068 -10,323 -16,240 5,488 45,800 -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 -3,162 -3,113 -2,213 40 2,554 -50 -4,473 -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 35,264 23,862 8,855 -10,283 -13,686 5,438 41,327 -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 34,697 23,535 9,266 -9,744 -13,529 5,086 41,626 -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 282,544 256,195 219,193 260,006 270,297 286,537 287,925 -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 2.63 % 2.17 % 0.97 % -0.95 % -1.28 % 0.48 % 4.33 % -7.97%
  YoY % 21.20% 123.71% 202.11% 25.78% -366.67% -88.91% -
  Horiz. % 60.74% 50.12% 22.40% -21.94% -29.56% 11.09% 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 43.31 41.53 33.72 37.16 38.12 43.06 63.52 -6.18%
  YoY % 4.29% 23.16% -9.26% -2.52% -11.47% -32.21% -
  Horiz. % 68.18% 65.38% 53.09% 58.50% 60.01% 67.79% 100.00%
EPS 4.73 3.49 1.37 -1.45 -2.01 0.75 8.03 -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 - 785,464
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.46 35.65 29.03 31.79 32.67 37.17 41.92 -0.59%
  YoY % 13.49% 22.80% -8.68% -2.69% -12.11% -11.33% -
  Horiz. % 96.52% 85.04% 69.25% 75.83% 77.93% 88.67% 100.00%
EPS 4.42 3.00 1.18 -1.24 -1.72 0.65 5.30 -2.98%
  YoY % 47.33% 154.24% 195.16% 27.91% -364.62% -87.74% -
  Horiz. % 83.40% 56.60% 22.26% -23.40% -32.45% 12.26% 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 1.6765 1.3802 1.2221 1.3014 1.3409 1.3592 1.2227 5.40%
  YoY % 21.47% 12.94% -6.09% -2.95% -1.35% 11.16% -
  Horiz. % 137.11% 112.88% 99.95% 106.44% 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 5.13 5.25 3.05 2.39 3.86 4.44 4.22 3.30%
  YoY % -2.29% 72.13% 27.62% -38.08% -13.06% 5.21% -
  Horiz. % 121.56% 124.41% 72.27% 56.64% 91.47% 105.21% 100.00%
P/EPS 46.95 62.46 75.18 -61.38 -73.13 254.67 33.37 5.85%
  YoY % -24.83% -16.92% 222.48% 16.07% -128.72% 663.17% -
  Horiz. % 140.70% 187.17% 225.29% -183.94% -219.15% 763.17% 100.00%
EY 2.13 1.60 1.33 -1.63 -1.37 0.39 3.00 -5.54%
  YoY % 33.13% 20.30% 181.60% -18.98% -451.28% -87.00% -
  Horiz. % 71.00% 53.33% 44.33% -54.33% -45.67% 13.00% 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 5.03 5.85 3.77 2.37 3.83 4.58 5.12 -0.29%
  YoY % -14.02% 55.17% 59.07% -38.12% -16.38% -10.55% -
  Horiz. % 98.24% 114.26% 73.63% 46.29% 74.80% 89.45% 100.00%
P/EPS 46.11 69.63 92.70 -60.69 -72.64 262.67 40.47 2.20%
  YoY % -33.78% -24.89% 252.74% 16.45% -127.65% 549.05% -
  Horiz. % 113.94% 172.05% 229.06% -149.96% -179.49% 649.05% 100.00%
EY 2.17 1.44 1.08 -1.65 -1.38 0.38 2.47 -2.13%
  YoY % 50.69% 33.33% 165.45% -19.57% -463.16% -84.62% -
  Horiz. % 87.85% 58.30% 43.72% -66.80% -55.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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