Highlights

[UNISEM] YoY Quarter Result on 2014-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     17.00%    YoY -     358.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 365,743 320,890 298,790 251,581 246,931 282,945 307,517 2.93%
  YoY % 13.98% 7.40% 18.76% 1.88% -12.73% -7.99% -
  Horiz. % 118.93% 104.35% 97.16% 81.81% 80.30% 92.01% 100.00%
PBT 47,899 41,810 34,927 14,443 -1,281 -8,242 11,818 26.24%
  YoY % 14.56% 19.71% 141.83% 1,227.48% 84.46% -169.74% -
  Horiz. % 405.31% 353.78% 295.54% 122.21% -10.84% -69.74% 100.00%
Tax -5,388 -4,053 -3,308 -3,951 -3,488 480 83 -
  YoY % -32.94% -22.52% 16.27% -13.27% -826.67% 478.31% -
  Horiz. % -6,491.57% -4,883.13% -3,985.54% -4,760.24% -4,202.41% 578.31% 100.00%
NP 42,511 37,757 31,619 10,492 -4,769 -7,762 11,901 23.61%
  YoY % 12.59% 19.41% 201.36% 320.00% 38.56% -165.22% -
  Horiz. % 357.21% 317.26% 265.68% 88.16% -40.07% -65.22% 100.00%
NP to SH 42,089 37,628 31,383 10,841 -4,195 -7,582 12,027 23.19%
  YoY % 11.86% 19.90% 189.48% 358.43% 44.67% -163.04% -
  Horiz. % 349.95% 312.86% 260.94% 90.14% -34.88% -63.04% 100.00%
Tax Rate 11.25 % 9.69 % 9.47 % 27.36 % - % - % -0.70 % -
  YoY % 16.10% 2.32% -65.39% 0.00% 0.00% 0.00% -
  Horiz. % -1,607.14% -1,384.29% -1,352.86% -3,908.57% 0.00% 0.00% 100.00%
Total Cost 323,232 283,133 267,171 241,089 251,700 290,707 295,616 1.50%
  YoY % 14.16% 5.97% 10.82% -4.22% -13.42% -1.66% -
  Horiz. % 109.34% 95.78% 90.38% 81.55% 85.14% 98.34% 100.00%
Net Worth 1,456,214 1,328,087 1,126,437 943,166 1,027,775 1,056,538 1,076,686 5.16%
  YoY % 9.65% 17.90% 19.43% -8.23% -2.72% -1.87% -
  Horiz. % 135.25% 123.35% 104.62% 87.60% 95.46% 98.13% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 25,684 25,684 205 - - - - -
  YoY % 0.00% 12,421.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,521.68% 12,521.68% 100.00% - - - -
Div Payout % 61.02 % 68.26 % 0.65 % - % - % - % - % -
  YoY % -10.61% 10,401.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,387.69% 10,501.54% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,456,214 1,328,087 1,126,437 943,166 1,027,775 1,056,538 1,076,686 5.16%
  YoY % 9.65% 17.90% 19.43% -8.23% -2.72% -1.87% -
  Horiz. % 135.25% 123.35% 104.62% 87.60% 95.46% 98.13% 100.00%
NOSH 733,831 733,831 683,725 673,354 676,612 676,964 675,674 1.38%
  YoY % 0.00% 7.33% 1.54% -0.48% -0.05% 0.19% -
  Horiz. % 108.61% 108.61% 101.19% 99.66% 100.14% 100.19% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.62 % 11.77 % 10.58 % 4.17 % -1.93 % -2.74 % 3.87 % 20.09%
  YoY % -1.27% 11.25% 153.72% 316.06% 29.56% -170.80% -
  Horiz. % 300.26% 304.13% 273.39% 107.75% -49.87% -70.80% 100.00%
ROE 2.89 % 2.83 % 2.79 % 1.15 % -0.41 % -0.72 % 1.12 % 17.10%
  YoY % 2.12% 1.43% 142.61% 380.49% 43.06% -164.29% -
  Horiz. % 258.04% 252.68% 249.11% 102.68% -36.61% -64.29% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.84 43.73 43.70 37.36 36.50 41.80 45.51 1.52%
  YoY % 13.97% 0.07% 16.97% 2.36% -12.68% -8.15% -
  Horiz. % 109.51% 96.09% 96.02% 82.09% 80.20% 91.85% 100.00%
EPS 5.74 5.13 4.59 1.61 -0.62 -1.12 1.78 21.53%
  YoY % 11.89% 11.76% 185.09% 359.68% 44.64% -162.92% -
  Horiz. % 322.47% 288.20% 257.87% 90.45% -34.83% -62.92% 100.00%
DPS 3.50 3.50 0.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 11,566.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,666.67% 11,666.67% 100.00% - - - -
NAPS 1.9844 1.8098 1.6475 1.4007 1.5190 1.5607 1.5935 3.72%
  YoY % 9.65% 9.85% 17.62% -7.79% -2.67% -2.06% -
  Horiz. % 124.53% 113.57% 103.39% 87.90% 95.32% 97.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.84 43.73 40.72 34.28 33.65 38.56 41.91 2.93%
  YoY % 13.97% 7.39% 18.79% 1.87% -12.73% -7.99% -
  Horiz. % 118.92% 104.34% 97.16% 81.79% 80.29% 92.01% 100.00%
EPS 5.74 5.13 4.28 1.48 -0.57 -1.03 1.64 23.20%
  YoY % 11.89% 19.86% 189.19% 359.65% 44.66% -162.80% -
  Horiz. % 350.00% 312.80% 260.98% 90.24% -34.76% -62.80% 100.00%
DPS 3.50 3.50 0.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 11,566.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,666.67% 11,666.67% 100.00% - - - -
NAPS 1.9844 1.8098 1.5350 1.2853 1.4006 1.4398 1.4672 5.16%
  YoY % 9.65% 17.90% 19.43% -8.23% -2.72% -1.87% -
  Horiz. % 135.25% 123.35% 104.62% 87.60% 95.46% 98.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.5800 2.4000 2.3300 1.4600 0.9500 1.3600 1.5900 -
P/RPS 7.18 5.49 5.33 3.91 2.60 3.25 3.49 12.76%
  YoY % 30.78% 3.00% 36.32% 50.38% -20.00% -6.88% -
  Horiz. % 205.73% 157.31% 152.72% 112.03% 74.50% 93.12% 100.00%
P/EPS 62.42 46.81 50.76 90.68 -153.23 -121.43 89.33 -5.79%
  YoY % 33.35% -7.78% -44.02% 159.18% -26.19% -235.93% -
  Horiz. % 69.88% 52.40% 56.82% 101.51% -171.53% -135.93% 100.00%
EY 1.60 2.14 1.97 1.10 -0.65 -0.82 1.12 6.12%
  YoY % -25.23% 8.63% 79.09% 269.23% 20.73% -173.21% -
  Horiz. % 142.86% 191.07% 175.89% 98.21% -58.04% -73.21% 100.00%
DY 0.98 1.46 0.01 0.00 0.00 0.00 0.00 -
  YoY % -32.88% 14,500.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,800.00% 14,600.00% 100.00% - - - -
P/NAPS 1.80 1.33 1.41 1.04 0.63 0.87 1.00 10.28%
  YoY % 35.34% -5.67% 35.58% 65.08% -27.59% -13.00% -
  Horiz. % 180.00% 133.00% 141.00% 104.00% 63.00% 87.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 28/07/11 -
Price 4.0700 2.5500 2.3600 1.6900 1.0100 1.2500 1.4000 -
P/RPS 8.17 5.83 5.40 4.52 2.77 2.99 3.08 17.64%
  YoY % 40.14% 7.96% 19.47% 63.18% -7.36% -2.92% -
  Horiz. % 265.26% 189.29% 175.32% 146.75% 89.94% 97.08% 100.00%
P/EPS 70.96 49.73 51.42 104.97 -162.90 -111.61 78.65 -1.70%
  YoY % 42.69% -3.29% -51.01% 164.44% -45.95% -241.91% -
  Horiz. % 90.22% 63.23% 65.38% 133.46% -207.12% -141.91% 100.00%
EY 1.41 2.01 1.94 0.95 -0.61 -0.90 1.27 1.76%
  YoY % -29.85% 3.61% 104.21% 255.74% 32.22% -170.87% -
  Horiz. % 111.02% 158.27% 152.76% 74.80% -48.03% -70.87% 100.00%
DY 0.86 1.37 0.01 0.00 0.00 0.00 0.00 -
  YoY % -37.23% 13,600.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,600.00% 13,700.00% 100.00% - - - -
P/NAPS 2.05 1.41 1.43 1.21 0.66 0.80 0.88 15.12%
  YoY % 45.39% -1.40% 18.18% 83.33% -17.50% -9.09% -
  Horiz. % 232.95% 160.23% 162.50% 137.50% 75.00% 90.91% 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.
 


 

112  94  386  1593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.145+0.01 
 PERDANA 0.44+0.01 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 SENDAI 0.50+0.025 
 HUBLINE 0.06+0.005 
 VS 1.04+0.02 
 HSI-H6F 0.19-0.01 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers