Highlights

[UNISEM] YoY 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 -     56.95%    YoY -     44.67%
Quarter Report


View:


Show?  YoY % Horiz. %

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 320,890 298,790 251,581 246,931 282,945 307,517 359,504 -1.87%
  YoY % 7.40% 18.76% 1.88% -12.73% -7.99% -14.46% -
  Horiz. % 89.26% 83.11% 69.98% 68.69% 78.70% 85.54% 100.00%
PBT 41,810 34,927 14,443 -1,281 -8,242 11,818 53,084 -3.90%
  YoY % 19.71% 141.83% 1,227.48% 84.46% -169.74% -77.74% -
  Horiz. % 78.76% 65.80% 27.21% -2.41% -15.53% 22.26% 100.00%
Tax -4,053 -3,308 -3,951 -3,488 480 83 -5,068 -3.65%
  YoY % -22.52% 16.27% -13.27% -826.67% 478.31% 101.64% -
  Horiz. % 79.97% 65.27% 77.96% 68.82% -9.47% -1.64% 100.00%
NP 37,757 31,619 10,492 -4,769 -7,762 11,901 48,016 -3.92%
  YoY % 19.41% 201.36% 320.00% 38.56% -165.22% -75.21% -
  Horiz. % 78.63% 65.85% 21.85% -9.93% -16.17% 24.79% 100.00%
NP to SH 37,628 31,383 10,841 -4,195 -7,582 12,027 48,050 -3.99%
  YoY % 19.90% 189.48% 358.43% 44.67% -163.04% -74.97% -
  Horiz. % 78.31% 65.31% 22.56% -8.73% -15.78% 25.03% 100.00%
Tax Rate 9.69 % 9.47 % 27.36 % - % - % -0.70 % 9.55 % 0.24%
  YoY % 2.32% -65.39% 0.00% 0.00% 0.00% -107.33% -
  Horiz. % 101.47% 99.16% 286.49% 0.00% 0.00% -7.33% 100.00%
Total Cost 283,133 267,171 241,089 251,700 290,707 295,616 311,488 -1.58%
  YoY % 5.97% 10.82% -4.22% -13.42% -1.66% -5.10% -
  Horiz. % 90.90% 85.77% 77.40% 80.81% 93.33% 94.90% 100.00%
Net Worth 1,328,087 1,126,437 943,166 1,027,775 1,056,538 1,076,686 1,005,577 4.74%
  YoY % 17.90% 19.43% -8.23% -2.72% -1.87% 7.07% -
  Horiz. % 132.07% 112.02% 93.79% 102.21% 105.07% 107.07% 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 25,684 205 - - - - - -
  YoY % 12,421.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,521.68% 100.00% - - - - -
Div Payout % 68.26 % 0.65 % - % - % - % - % - % -
  YoY % 10,401.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,501.54% 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 1,126,437 943,166 1,027,775 1,056,538 1,076,686 1,005,577 4.74%
  YoY % 17.90% 19.43% -8.23% -2.72% -1.87% 7.07% -
  Horiz. % 132.07% 112.02% 93.79% 102.21% 105.07% 107.07% 100.00%
NOSH 733,831 683,725 673,354 676,612 676,964 675,674 518,338 5.96%
  YoY % 7.33% 1.54% -0.48% -0.05% 0.19% 30.35% -
  Horiz. % 141.57% 131.91% 129.91% 130.53% 130.60% 130.35% 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 11.77 % 10.58 % 4.17 % -1.93 % -2.74 % 3.87 % 13.36 % -2.09%
  YoY % 11.25% 153.72% 316.06% 29.56% -170.80% -71.03% -
  Horiz. % 88.10% 79.19% 31.21% -14.45% -20.51% 28.97% 100.00%
ROE 2.83 % 2.79 % 1.15 % -0.41 % -0.72 % 1.12 % 4.78 % -8.36%
  YoY % 1.43% 142.61% 380.49% 43.06% -164.29% -76.57% -
  Horiz. % 59.21% 58.37% 24.06% -8.58% -15.06% 23.43% 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 43.73 43.70 37.36 36.50 41.80 45.51 69.36 -7.39%
  YoY % 0.07% 16.97% 2.36% -12.68% -8.15% -34.39% -
  Horiz. % 63.05% 63.00% 53.86% 52.62% 60.27% 65.61% 100.00%
EPS 5.13 4.59 1.61 -0.62 -1.12 1.78 9.27 -9.38%
  YoY % 11.76% 185.09% 359.68% 44.64% -162.92% -80.80% -
  Horiz. % 55.34% 49.51% 17.37% -6.69% -12.08% 19.20% 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 43.73 40.72 34.28 33.65 38.56 41.91 48.99 -1.87%
  YoY % 7.39% 18.79% 1.87% -12.73% -7.99% -14.45% -
  Horiz. % 89.26% 83.12% 69.97% 68.69% 78.71% 85.55% 100.00%
EPS 5.13 4.28 1.48 -0.57 -1.03 1.64 6.55 -3.99%
  YoY % 19.86% 189.19% 359.65% 44.66% -162.80% -74.96% -
  Horiz. % 78.32% 65.34% 22.60% -8.70% -15.73% 25.04% 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 1.5350 1.2853 1.4006 1.4398 1.4672 1.3703 4.74%
  YoY % 17.90% 19.43% -8.23% -2.72% -1.87% 7.07% -
  Horiz. % 132.07% 112.02% 93.80% 102.21% 105.07% 107.07% 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 5.49 5.33 3.91 2.60 3.25 3.49 4.18 4.64%
  YoY % 3.00% 36.32% 50.38% -20.00% -6.88% -16.51% -
  Horiz. % 131.34% 127.51% 93.54% 62.20% 77.75% 83.49% 100.00%
P/EPS 46.81 50.76 90.68 -153.23 -121.43 89.33 31.28 6.94%
  YoY % -7.78% -44.02% 159.18% -26.19% -235.93% 185.58% -
  Horiz. % 149.65% 162.28% 289.90% -489.87% -388.20% 285.58% 100.00%
EY 2.14 1.97 1.10 -0.65 -0.82 1.12 3.20 -6.48%
  YoY % 8.63% 79.09% 269.23% 20.73% -173.21% -65.00% -
  Horiz. % 66.88% 61.56% 34.38% -20.31% -25.62% 35.00% 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 5.83 5.40 4.52 2.77 2.99 3.08 3.30 9.94%
  YoY % 7.96% 19.47% 63.18% -7.36% -2.92% -6.67% -
  Horiz. % 176.67% 163.64% 136.97% 83.94% 90.61% 93.33% 100.00%
P/EPS 49.73 51.42 104.97 -162.90 -111.61 78.65 24.70 12.36%
  YoY % -3.29% -51.01% 164.44% -45.95% -241.91% 218.42% -
  Horiz. % 201.34% 208.18% 424.98% -659.51% -451.86% 318.42% 100.00%
EY 2.01 1.94 0.95 -0.61 -0.90 1.27 4.05 -11.01%
  YoY % 3.61% 104.21% 255.74% 32.22% -170.87% -68.64% -
  Horiz. % 49.63% 47.90% 23.46% -15.06% -22.22% 31.36% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers