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 - 733,831
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 37.24 33.63 38.56 39.27 50.51 -2.32%
  YoY % -2.34% 20.62% 10.73% -12.79% -1.81% -22.25% -
  Horiz. % 86.85% 88.93% 73.73% 66.58% 76.34% 77.75% 100.00%
EPS 5.26 5.50 3.70 -0.09 1.13 0.72 7.02 -4.69%
  YoY % -4.36% 48.65% 4,211.11% -107.96% 56.94% -89.74% -
  Horiz. % 74.93% 78.35% 52.71% -1.28% 16.10% 10.26% 100.00%
DPS 3.50 0.03 1.84 0.00 0.00 0.00 0.03 120.89%
  YoY % 11,566.67% -98.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,666.67% 100.00% 6,133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8501 1.8296 1.3464 1.3633 1.4240 1.4861 1.4190 4.52%
  YoY % 1.12% 35.89% -1.24% -4.26% -4.18% 4.73% -
  Horiz. % 130.38% 128.94% 94.88% 96.07% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers