Highlights

[UNISEM] YoY Quarter Result on 2014-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     150.17%    YoY -     4,285.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 382,323 321,950 329,610 273,273 246,780 282,952 288,191 4.82%
  YoY % 18.75% -2.32% 20.62% 10.74% -12.78% -1.82% -
  Horiz. % 132.66% 111.71% 114.37% 94.82% 85.63% 98.18% 100.00%
PBT 45,408 44,115 46,227 32,970 -535 9,086 2,209 65.43%
  YoY % 2.93% -4.57% 40.21% 6,262.62% -105.89% 311.32% -
  Horiz. % 2,055.59% 1,997.06% 2,092.67% 1,492.53% -24.22% 411.32% 100.00%
Tax -4,459 -5,306 -5,572 -5,843 -578 -756 2,681 -
  YoY % 15.96% 4.77% 4.64% -910.90% 23.54% -128.20% -
  Horiz. % -166.32% -197.91% -207.83% -217.94% -21.56% -28.20% 100.00%
NP 40,949 38,809 40,655 27,127 -1,113 8,330 4,890 42.46%
  YoY % 5.51% -4.54% 49.87% 2,537.29% -113.36% 70.35% -
  Horiz. % 837.40% 793.64% 831.39% 554.74% -22.76% 170.35% 100.00%
NP to SH 40,447 38,629 40,199 27,121 -648 8,306 5,269 40.41%
  YoY % 4.71% -3.91% 48.22% 4,285.34% -107.80% 57.64% -
  Horiz. % 767.64% 733.14% 762.93% 514.73% -12.30% 157.64% 100.00%
Tax Rate 9.82 % 12.03 % 12.05 % 17.72 % - % 8.32 % -121.37 % -
  YoY % -18.37% -0.17% -32.00% 0.00% 0.00% 106.86% -
  Horiz. % -8.09% -9.91% -9.93% -14.60% 0.00% -6.86% 100.00%
Total Cost 341,374 283,141 288,955 246,146 247,893 274,622 283,301 3.15%
  YoY % 20.57% -2.01% 17.39% -0.70% -9.73% -3.06% -
  Horiz. % 120.50% 99.94% 102.00% 86.88% 87.50% 96.94% 100.00%
Net Worth 1,471,404 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 5.11%
  YoY % 8.38% 1.12% 35.89% -1.24% -4.26% -4.18% -
  Horiz. % 134.92% 124.49% 123.11% 90.60% 91.74% 95.82% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 25,684 25,684 220 13,493 - - - -
  YoY % 0.00% 11,566.68% -98.37% 0.00% 0.00% 0.00% -
  Horiz. % 190.35% 190.35% 1.63% 100.00% - - -
Div Payout % 63.50 % 66.49 % 0.55 % 49.75 % - % - % - % -
  YoY % -4.50% 11,989.09% -98.89% 0.00% 0.00% 0.00% -
  Horiz. % 127.64% 133.65% 1.11% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,471,404 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 5.11%
  YoY % 8.38% 1.12% 35.89% -1.24% -4.26% -4.18% -
  Horiz. % 134.92% 124.49% 123.11% 90.60% 91.74% 95.82% 100.00%
NOSH 733,831 733,831 733,831 674,651 647,999 675,284 675,512 1.39%
  YoY % 0.00% 0.00% 8.77% 4.11% -4.04% -0.03% -
  Horiz. % 108.63% 108.63% 108.63% 99.87% 95.93% 99.97% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.71 % 12.05 % 12.33 % 9.93 % -0.45 % 2.94 % 1.70 % 35.86%
  YoY % -11.12% -2.27% 24.17% 2,306.67% -115.31% 72.94% -
  Horiz. % 630.00% 708.82% 725.29% 584.12% -26.47% 172.94% 100.00%
ROE 2.75 % 2.85 % 2.99 % 2.74 % -0.06 % 0.79 % 0.48 % 33.73%
  YoY % -3.51% -4.68% 9.12% 4,666.67% -107.59% 64.58% -
  Horiz. % 572.92% 593.75% 622.92% 570.83% -12.50% 164.58% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 52.10 43.87 44.92 40.51 38.08 41.90 42.66 3.38%
  YoY % 18.76% -2.34% 10.89% 6.38% -9.12% -1.78% -
  Horiz. % 122.13% 102.84% 105.30% 94.96% 89.26% 98.22% 100.00%
EPS 5.51 5.26 5.50 4.02 -0.10 1.23 0.78 38.48%
  YoY % 4.75% -4.36% 36.82% 4,120.00% -108.13% 57.69% -
  Horiz. % 706.41% 674.36% 705.13% 515.38% -12.82% 157.69% 100.00%
DPS 3.50 3.50 0.03 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 11,566.67% -98.50% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 175.00% 1.50% 100.00% - - -
NAPS 2.0051 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 3.67%
  YoY % 8.38% 1.12% 24.93% -5.14% -0.23% -4.14% -
  Horiz. % 124.20% 114.60% 113.33% 90.71% 95.63% 95.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 52.10 43.87 44.92 37.24 33.63 38.56 39.27 4.82%
  YoY % 18.76% -2.34% 20.62% 10.73% -12.79% -1.81% -
  Horiz. % 132.67% 111.71% 114.39% 94.83% 85.64% 98.19% 100.00%
EPS 5.51 5.26 5.50 3.70 -0.09 1.13 0.72 40.34%
  YoY % 4.75% -4.36% 48.65% 4,211.11% -107.96% 56.94% -
  Horiz. % 765.28% 730.56% 763.89% 513.89% -12.50% 156.94% 100.00%
DPS 3.50 3.50 0.03 1.84 0.00 0.00 0.00 -
  YoY % 0.00% 11,566.67% -98.37% 0.00% 0.00% 0.00% -
  Horiz. % 190.22% 190.22% 1.63% 100.00% - - -
NAPS 2.0051 1.8501 1.8296 1.3464 1.3633 1.4240 1.4861 5.11%
  YoY % 8.38% 1.12% 35.89% -1.24% -4.26% -4.18% -
  Horiz. % 134.92% 124.49% 123.11% 90.60% 91.74% 95.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.7700 2.5200 2.0300 1.6300 0.8550 1.0000 1.0200 -
P/RPS 7.24 5.74 4.52 4.02 2.25 2.39 2.39 20.27%
  YoY % 26.13% 26.99% 12.44% 78.67% -5.86% 0.00% -
  Horiz. % 302.93% 240.17% 189.12% 168.20% 94.14% 100.00% 100.00%
P/EPS 68.40 47.87 37.06 40.55 -855.00 81.30 130.77 -10.23%
  YoY % 42.89% 29.17% -8.61% 104.74% -1,151.66% -37.83% -
  Horiz. % 52.31% 36.61% 28.34% 31.01% -653.82% 62.17% 100.00%
EY 1.46 2.09 2.70 2.47 -0.12 1.23 0.76 11.48%
  YoY % -30.14% -22.59% 9.31% 2,158.33% -109.76% 61.84% -
  Horiz. % 192.11% 275.00% 355.26% 325.00% -15.79% 161.84% 100.00%
DY 0.93 1.39 0.01 1.23 0.00 0.00 0.00 -
  YoY % -33.09% 13,800.00% -99.19% 0.00% 0.00% 0.00% -
  Horiz. % 75.61% 113.01% 0.81% 100.00% - - -
P/NAPS 1.88 1.36 1.11 1.11 0.55 0.65 0.63 19.97%
  YoY % 38.24% 22.52% 0.00% 101.82% -15.38% 3.17% -
  Horiz. % 298.41% 215.87% 176.19% 176.19% 87.30% 103.17% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 -
Price 4.0200 2.4500 2.3000 1.6800 0.8750 0.9500 1.2600 -
P/RPS 7.72 5.58 5.12 4.15 2.30 2.27 2.95 17.37%
  YoY % 38.35% 8.98% 23.37% 80.43% 1.32% -23.05% -
  Horiz. % 261.69% 189.15% 173.56% 140.68% 77.97% 76.95% 100.00%
P/EPS 72.93 46.54 41.99 41.79 -875.00 77.24 161.54 -12.40%
  YoY % 56.70% 10.84% 0.48% 104.78% -1,232.83% -52.19% -
  Horiz. % 45.15% 28.81% 25.99% 25.87% -541.66% 47.81% 100.00%
EY 1.37 2.15 2.38 2.39 -0.11 1.29 0.62 14.11%
  YoY % -36.28% -9.66% -0.42% 2,272.73% -108.53% 108.06% -
  Horiz. % 220.97% 346.77% 383.87% 385.48% -17.74% 208.06% 100.00%
DY 0.87 1.43 0.01 1.19 0.00 0.00 0.00 -
  YoY % -39.16% 14,200.00% -99.16% 0.00% 0.00% 0.00% -
  Horiz. % 73.11% 120.17% 0.84% 100.00% - - -
P/NAPS 2.00 1.32 1.26 1.15 0.57 0.61 0.78 16.98%
  YoY % 51.52% 4.76% 9.57% 101.75% -6.56% -21.79% -
  Horiz. % 256.41% 169.23% 161.54% 147.44% 73.08% 78.21% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers