Highlights

[UNISEM] YoY Quarter Result on 2013-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     84.55%    YoY -     -107.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 321,950 329,610 273,273 246,780 282,952 288,191 370,692 -2.32%
  YoY % -2.32% 20.62% 10.74% -12.78% -1.82% -22.26% -
  Horiz. % 86.85% 88.92% 73.72% 66.57% 76.33% 77.74% 100.00%
PBT 44,115 46,227 32,970 -535 9,086 2,209 55,632 -3.79%
  YoY % -4.57% 40.21% 6,262.62% -105.89% 311.32% -96.03% -
  Horiz. % 79.30% 83.09% 59.26% -0.96% 16.33% 3.97% 100.00%
Tax -5,306 -5,572 -5,843 -578 -756 2,681 -3,692 6.23%
  YoY % 4.77% 4.64% -910.90% 23.54% -128.20% 172.62% -
  Horiz. % 143.72% 150.92% 158.26% 15.66% 20.48% -72.62% 100.00%
NP 38,809 40,655 27,127 -1,113 8,330 4,890 51,940 -4.74%
  YoY % -4.54% 49.87% 2,537.29% -113.36% 70.35% -90.59% -
  Horiz. % 74.72% 78.27% 52.23% -2.14% 16.04% 9.41% 100.00%
NP to SH 38,629 40,199 27,121 -648 8,306 5,269 51,535 -4.69%
  YoY % -3.91% 48.22% 4,285.34% -107.80% 57.64% -89.78% -
  Horiz. % 74.96% 78.00% 52.63% -1.26% 16.12% 10.22% 100.00%
Tax Rate 12.03 % 12.05 % 17.72 % - % 8.32 % -121.37 % 6.64 % 10.40%
  YoY % -0.17% -32.00% 0.00% 0.00% 106.86% -1,927.86% -
  Horiz. % 181.17% 181.48% 266.87% 0.00% 125.30% -1,827.86% 100.00%
Total Cost 283,141 288,955 246,146 247,893 274,622 283,301 318,752 -1.95%
  YoY % -2.01% 17.39% -0.70% -9.73% -3.06% -11.12% -
  Horiz. % 88.83% 90.65% 77.22% 77.77% 86.16% 88.88% 100.00%
Net Worth 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 1,041,290 4.52%
  YoY % 1.12% 35.89% -1.24% -4.26% -4.18% 4.73% -
  Horiz. % 130.38% 128.94% 94.88% 96.08% 100.36% 104.73% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 25,684 220 13,493 - - - 202 124.01%
  YoY % 11,566.68% -98.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,692.15% 108.79% 6,667.77% 0.00% 0.00% 0.00% 100.00%
Div Payout % 66.49 % 0.55 % 49.75 % - % - % - % 0.39 % 135.29%
  YoY % 11,989.09% -98.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17,048.72% 141.03% 12,756.41% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 1,041,290 4.52%
  YoY % 1.12% 35.89% -1.24% -4.26% -4.18% 4.73% -
  Horiz. % 130.38% 128.94% 94.88% 96.08% 100.36% 104.73% 100.00%
NOSH 733,831 733,831 674,651 647,999 675,284 675,512 674,541 1.41%
  YoY % 0.00% 8.77% 4.11% -4.04% -0.03% 0.14% -
  Horiz. % 108.79% 108.79% 100.02% 96.07% 100.11% 100.14% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.05 % 12.33 % 9.93 % -0.45 % 2.94 % 1.70 % 14.01 % -2.48%
  YoY % -2.27% 24.17% 2,306.67% -115.31% 72.94% -87.87% -
  Horiz. % 86.01% 88.01% 70.88% -3.21% 20.99% 12.13% 100.00%
ROE 2.85 % 2.99 % 2.74 % -0.06 % 0.79 % 0.48 % 4.95 % -8.78%
  YoY % -4.68% 9.12% 4,666.67% -107.59% 64.58% -90.30% -
  Horiz. % 57.58% 60.40% 55.35% -1.21% 15.96% 9.70% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.87 44.92 40.51 38.08 41.90 42.66 54.95 -3.68%
  YoY % -2.34% 10.89% 6.38% -9.12% -1.78% -22.37% -
  Horiz. % 79.84% 81.75% 73.72% 69.30% 76.25% 77.63% 100.00%
EPS 5.26 5.50 4.02 -0.10 1.23 0.78 7.64 -6.03%
  YoY % -4.36% 36.82% 4,120.00% -108.13% 57.69% -89.79% -
  Horiz. % 68.85% 71.99% 52.62% -1.31% 16.10% 10.21% 100.00%
DPS 3.50 0.03 2.00 0.00 0.00 0.00 0.03 120.89%
  YoY % 11,566.67% -98.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,666.67% 100.00% 6,666.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 1.5437 3.06%
  YoY % 1.12% 24.93% -5.14% -0.23% -4.14% 4.58% -
  Horiz. % 119.85% 118.52% 94.87% 100.01% 100.25% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.99 41.96 34.79 31.42 36.02 36.69 47.19 -2.32%
  YoY % -2.31% 20.61% 10.73% -12.77% -1.83% -22.25% -
  Horiz. % 86.86% 88.92% 73.72% 66.58% 76.33% 77.75% 100.00%
EPS 4.92 5.12 3.45 -0.08 1.06 0.67 6.56 -4.68%
  YoY % -3.91% 48.41% 4,412.50% -107.55% 58.21% -89.79% -
  Horiz. % 75.00% 78.05% 52.59% -1.22% 16.16% 10.21% 100.00%
DPS 3.27 0.03 1.72 0.00 0.00 0.00 0.03 118.40%
  YoY % 10,800.00% -98.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,900.00% 100.00% 5,733.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7285 1.7093 1.2579 1.2737 1.3304 1.3884 1.3257 4.52%
  YoY % 1.12% 35.89% -1.24% -4.26% -4.18% 4.73% -
  Horiz. % 130.38% 128.94% 94.89% 96.08% 100.35% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.5200 2.0300 1.6300 0.8550 1.0000 1.0200 1.9800 -
P/RPS 5.74 4.52 4.02 2.25 2.39 2.39 3.60 8.08%
  YoY % 26.99% 12.44% 78.67% -5.86% 0.00% -33.61% -
  Horiz. % 159.44% 125.56% 111.67% 62.50% 66.39% 66.39% 100.00%
P/EPS 47.87 37.06 40.55 -855.00 81.30 130.77 25.92 10.76%
  YoY % 29.17% -8.61% 104.74% -1,151.66% -37.83% 404.51% -
  Horiz. % 184.68% 142.98% 156.44% -3,298.61% 313.66% 504.51% 100.00%
EY 2.09 2.70 2.47 -0.12 1.23 0.76 3.86 -9.71%
  YoY % -22.59% 9.31% 2,158.33% -109.76% 61.84% -80.31% -
  Horiz. % 54.15% 69.95% 63.99% -3.11% 31.87% 19.69% 100.00%
DY 1.39 0.01 1.23 0.00 0.00 0.00 0.02 102.64%
  YoY % 13,800.00% -99.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,950.00% 50.00% 6,150.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.36 1.11 1.11 0.55 0.65 0.63 1.28 1.01%
  YoY % 22.52% 0.00% 101.82% -15.38% 3.17% -50.78% -
  Horiz. % 106.25% 86.72% 86.72% 42.97% 50.78% 49.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 -
Price 2.4500 2.3000 1.6800 0.8750 0.9500 1.2600 1.8300 -
P/RPS 5.58 5.12 4.15 2.30 2.27 2.95 3.33 8.98%
  YoY % 8.98% 23.37% 80.43% 1.32% -23.05% -11.41% -
  Horiz. % 167.57% 153.75% 124.62% 69.07% 68.17% 88.59% 100.00%
P/EPS 46.54 41.99 41.79 -875.00 77.24 161.54 23.95 11.70%
  YoY % 10.84% 0.48% 104.78% -1,232.83% -52.19% 574.49% -
  Horiz. % 194.32% 175.32% 174.49% -3,653.44% 322.51% 674.49% 100.00%
EY 2.15 2.38 2.39 -0.11 1.29 0.62 4.17 -10.44%
  YoY % -9.66% -0.42% 2,272.73% -108.53% 108.06% -85.13% -
  Horiz. % 51.56% 57.07% 57.31% -2.64% 30.94% 14.87% 100.00%
DY 1.43 0.01 1.19 0.00 0.00 0.00 0.02 103.60%
  YoY % 14,200.00% -99.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,150.00% 50.00% 5,950.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.26 1.15 0.57 0.61 0.78 1.19 1.74%
  YoY % 4.76% 9.57% 101.75% -6.56% -21.79% -34.45% -
  Horiz. % 110.92% 105.88% 96.64% 47.90% 51.26% 65.55% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS