Highlights

[UNISEM] YoY Quarter Result on 2012-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -334.78%    YoY -     -670.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 351,968 285,377 247,120 269,440 273,180 335,630 316,831 1.77%
  YoY % 23.33% 15.48% -8.28% -1.37% -18.61% 5.93% -
  Horiz. % 111.09% 90.07% 78.00% 85.04% 86.22% 105.93% 100.00%
PBT 64,976 26,038 -82,652 -20,036 -5,134 38,773 36,532 10.07%
  YoY % 149.54% 131.50% -312.52% -290.26% -113.24% 6.13% -
  Horiz. % 177.86% 71.27% -226.25% -54.85% -14.05% 106.13% 100.00%
Tax -3,864 -4,762 -10,472 -138 2,612 2,902 -1,663 15.08%
  YoY % 18.86% 54.53% -7,488.41% -105.28% -9.99% 274.50% -
  Horiz. % 232.35% 286.35% 629.71% 8.30% -157.07% -174.50% 100.00%
NP 61,112 21,276 -93,124 -20,174 -2,522 41,675 34,869 9.80%
  YoY % 187.23% 122.85% -361.60% -699.92% -106.05% 19.52% -
  Horiz. % 175.26% 61.02% -267.07% -57.86% -7.23% 119.52% 100.00%
NP to SH 60,422 21,194 -90,781 -19,501 -2,531 40,730 35,100 9.47%
  YoY % 185.09% 123.35% -365.52% -670.49% -106.21% 16.04% -
  Horiz. % 172.14% 60.38% -258.64% -55.56% -7.21% 116.04% 100.00%
Tax Rate 5.95 % 18.29 % - % - % - % -7.48 % 4.55 % 4.57%
  YoY % -67.47% 0.00% 0.00% 0.00% 0.00% -264.40% -
  Horiz. % 130.77% 401.98% 0.00% 0.00% 0.00% -164.40% 100.00%
Total Cost 290,856 264,101 340,244 289,614 275,702 293,955 281,962 0.52%
  YoY % 10.13% -22.38% 17.48% 5.05% -6.21% 4.25% -
  Horiz. % 103.15% 93.67% 120.67% 102.71% 97.78% 104.25% 100.00%
Net Worth 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 949,825 6.06%
  YoY % 31.71% 6.82% -6.60% -6.54% 3.83% 11.62% -
  Horiz. % 142.33% 108.06% 101.16% 108.31% 115.89% 111.62% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 29,353 26,998 13,489 13,495 13,625 33,716 12,961 14.59%
  YoY % 8.72% 100.15% -0.05% -0.96% -59.59% 160.13% -
  Horiz. % 226.46% 208.30% 104.07% 104.12% 105.12% 260.13% 100.00%
Div Payout % 48.58 % 127.39 % - % - % - % 82.78 % 36.93 % 4.67%
  YoY % -61.87% 0.00% 0.00% 0.00% 0.00% 124.15% -
  Horiz. % 131.55% 344.95% 0.00% 0.00% 0.00% 224.15% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 949,825 6.06%
  YoY % 31.71% 6.82% -6.60% -6.54% 3.83% 11.62% -
  Horiz. % 142.33% 108.06% 101.16% 108.31% 115.89% 111.62% 100.00%
NOSH 733,831 674,968 674,450 674,775 681,282 674,337 518,463 5.96%
  YoY % 8.72% 0.08% -0.05% -0.96% 1.03% 30.06% -
  Horiz. % 141.54% 130.19% 130.09% 130.15% 131.40% 130.06% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.36 % 7.46 % -37.68 % -7.49 % -0.92 % 12.42 % 11.01 % 7.88%
  YoY % 132.71% 119.80% -403.07% -714.13% -107.41% 12.81% -
  Horiz. % 157.67% 67.76% -342.23% -68.03% -8.36% 112.81% 100.00%
ROE 4.47 % 2.06 % -9.45 % -1.90 % -0.23 % 3.84 % 3.70 % 3.20%
  YoY % 116.99% 121.80% -397.37% -726.09% -105.99% 3.78% -
  Horiz. % 120.81% 55.68% -255.41% -51.35% -6.22% 103.78% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.96 42.28 36.64 39.93 40.10 49.77 61.11 -3.96%
  YoY % 13.43% 15.39% -8.24% -0.42% -19.43% -18.56% -
  Horiz. % 78.48% 69.19% 59.96% 65.34% 65.62% 81.44% 100.00%
EPS 8.23 3.14 -13.46 -2.89 -0.38 6.04 6.77 3.31%
  YoY % 162.10% 123.33% -365.74% -660.53% -106.29% -10.78% -
  Horiz. % 121.57% 46.38% -198.82% -42.69% -5.61% 89.22% 100.00%
DPS 4.00 4.00 2.00 2.00 2.00 5.00 2.50 8.14%
  YoY % 0.00% 100.00% 0.00% 0.00% -60.00% 100.00% -
  Horiz. % 160.00% 160.00% 80.00% 80.00% 80.00% 200.00% 100.00%
NAPS 1.8422 1.5206 1.4246 1.5246 1.6157 1.5722 1.8320 0.09%
  YoY % 21.15% 6.74% -6.56% -5.64% 2.77% -14.18% -
  Horiz. % 100.56% 83.00% 77.76% 83.22% 88.19% 85.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.96 38.89 33.68 36.72 37.23 45.74 43.17 1.77%
  YoY % 23.32% 15.47% -8.28% -1.37% -18.61% 5.95% -
  Horiz. % 111.10% 90.09% 78.02% 85.06% 86.24% 105.95% 100.00%
EPS 8.23 2.89 -12.37 -2.66 -0.34 5.55 4.78 9.47%
  YoY % 184.78% 123.36% -365.04% -682.35% -106.13% 16.11% -
  Horiz. % 172.18% 60.46% -258.79% -55.65% -7.11% 116.11% 100.00%
DPS 4.00 3.68 1.84 1.84 1.86 4.59 1.77 14.55%
  YoY % 8.70% 100.00% 0.00% -1.08% -59.48% 159.32% -
  Horiz. % 225.99% 207.91% 103.95% 103.95% 105.08% 259.32% 100.00%
NAPS 1.8422 1.3986 1.3093 1.4019 1.5000 1.4447 1.2943 6.06%
  YoY % 31.72% 6.82% -6.61% -6.54% 3.83% 11.62% -
  Horiz. % 142.33% 108.06% 101.16% 108.31% 115.89% 111.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.3800 1.7800 1.0000 0.8600 1.0900 2.3000 1.6400 -
P/RPS 4.96 4.21 2.73 2.15 2.72 4.62 2.68 10.80%
  YoY % 17.81% 54.21% 26.98% -20.96% -41.13% 72.39% -
  Horiz. % 185.07% 157.09% 101.87% 80.22% 101.49% 172.39% 100.00%
P/EPS 28.91 56.69 -7.43 -29.76 -293.40 38.08 24.22 2.99%
  YoY % -49.00% 862.99% 75.03% 89.86% -870.48% 57.23% -
  Horiz. % 119.36% 234.06% -30.68% -122.87% -1,211.40% 157.23% 100.00%
EY 3.46 1.76 -13.46 -3.36 -0.34 2.63 4.13 -2.91%
  YoY % 96.59% 113.08% -300.60% -888.24% -112.93% -36.32% -
  Horiz. % 83.78% 42.62% -325.91% -81.36% -8.23% 63.68% 100.00%
DY 1.68 2.25 2.00 2.33 1.83 2.17 1.52 1.68%
  YoY % -25.33% 12.50% -14.16% 27.32% -15.67% 42.76% -
  Horiz. % 110.53% 148.03% 131.58% 153.29% 120.39% 142.76% 100.00%
P/NAPS 1.29 1.17 0.70 0.56 0.67 1.46 0.90 6.18%
  YoY % 10.26% 67.14% 25.00% -16.42% -54.11% 62.22% -
  Horiz. % 143.33% 130.00% 77.78% 62.22% 74.44% 162.22% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 22/02/10 -
Price 2.2400 2.1200 1.0700 0.9900 1.4700 1.8000 2.2000 -
P/RPS 4.67 5.01 2.92 2.48 3.67 3.62 3.60 4.43%
  YoY % -6.79% 71.58% 17.74% -32.43% 1.38% 0.56% -
  Horiz. % 129.72% 139.17% 81.11% 68.89% 101.94% 100.56% 100.00%
P/EPS 27.21 67.52 -7.95 -34.26 -395.69 29.80 32.50 -2.92%
  YoY % -59.70% 949.31% 76.80% 91.34% -1,427.82% -8.31% -
  Horiz. % 83.72% 207.75% -24.46% -105.42% -1,217.51% 91.69% 100.00%
EY 3.68 1.48 -12.58 -2.92 -0.25 3.36 3.08 3.01%
  YoY % 148.65% 111.76% -330.82% -1,068.00% -107.44% 9.09% -
  Horiz. % 119.48% 48.05% -408.44% -94.81% -8.12% 109.09% 100.00%
DY 1.79 1.89 1.87 2.02 1.36 2.78 1.14 7.81%
  YoY % -5.29% 1.07% -7.43% 48.53% -51.08% 143.86% -
  Horiz. % 157.02% 165.79% 164.04% 177.19% 119.30% 243.86% 100.00%
P/NAPS 1.22 1.39 0.75 0.65 0.91 1.14 1.20 0.28%
  YoY % -12.23% 85.33% 15.38% -28.57% -20.18% -5.00% -
  Horiz. % 101.67% 115.83% 62.50% 54.17% 75.83% 95.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers