Highlights

[UNISEM] YoY Cumulative 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 -     108.79%    YoY -     195.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 360,248 317,808 280,057 228,048 249,723 256,611 291,975 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 50,862 38,426 26,975 11,068 -10,323 -16,240 5,488 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 -5,483 -3,162 -3,113 -2,213 40 2,554 -50 118.62%
  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 45,379 35,264 23,862 8,855 -10,283 -13,686 5,438 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 44,904 34,697 23,535 9,266 -9,744 -13,529 5,086 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 314,869 282,544 256,195 219,193 260,006 270,297 286,537 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 3.09 % 2.63 % 2.17 % 0.97 % -0.95 % -1.28 % 0.48 % 36.35%
  YoY % 17.49% 21.20% 123.71% 202.11% 25.78% -366.67% -
  Horiz. % 643.75% 547.92% 452.08% 202.08% -197.92% -266.67% 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 49.09 43.31 41.53 33.72 37.16 38.12 43.06 2.21%
  YoY % 13.35% 4.29% 23.16% -9.26% -2.52% -11.47% -
  Horiz. % 114.00% 100.58% 96.45% 78.31% 86.30% 88.53% 100.00%
EPS 6.12 4.73 3.49 1.37 -1.45 -2.01 0.75 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 49.09 43.31 38.16 31.08 34.03 34.97 39.79 3.56%
  YoY % 13.35% 13.50% 22.78% -8.67% -2.69% -12.11% -
  Horiz. % 123.37% 108.85% 95.90% 78.11% 85.52% 87.89% 100.00%
EPS 6.12 4.73 3.21 1.26 -1.33 -1.84 0.69 43.83%
  YoY % 29.39% 47.35% 154.76% 194.74% 27.72% -366.67% -
  Horiz. % 886.96% 685.51% 465.22% 182.61% -192.75% -266.67% 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 6.40 5.13 5.25 3.05 2.39 3.86 4.44 6.28%
  YoY % 24.76% -2.29% 72.13% 27.62% -38.08% -13.06% -
  Horiz. % 144.14% 115.54% 118.24% 68.69% 53.83% 86.94% 100.00%
P/EPS 51.31 46.95 62.46 75.18 -61.38 -73.13 254.67 -23.42%
  YoY % 9.29% -24.83% -16.92% 222.48% 16.07% -128.72% -
  Horiz. % 20.15% 18.44% 24.53% 29.52% -24.10% -28.72% 100.00%
EY 1.95 2.13 1.60 1.33 -1.63 -1.37 0.39 30.73%
  YoY % -8.45% 33.13% 20.30% 181.60% -18.98% -451.28% -
  Horiz. % 500.00% 546.15% 410.26% 341.03% -417.95% -351.28% 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 6.64 5.03 5.85 3.77 2.37 3.83 4.58 6.38%
  YoY % 32.01% -14.02% 55.17% 59.07% -38.12% -16.38% -
  Horiz. % 144.98% 109.83% 127.73% 82.31% 51.75% 83.62% 100.00%
P/EPS 53.28 46.11 69.63 92.70 -60.69 -72.64 262.67 -23.33%
  YoY % 15.55% -33.78% -24.89% 252.74% 16.45% -127.65% -
  Horiz. % 20.28% 17.55% 26.51% 35.29% -23.11% -27.65% 100.00%
EY 1.88 2.17 1.44 1.08 -1.65 -1.38 0.38 30.50%
  YoY % -13.36% 50.69% 33.33% 165.45% -19.57% -463.16% -
  Horiz. % 494.74% 571.05% 378.95% 284.21% -434.21% -363.16% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers