Highlights

[UNISEM] YoY Quarter Result on 2013-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -13,909.41%    YoY -     -365.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 362,132 351,968 285,377 247,120 269,440 273,180 335,630 1.27%
  YoY % 2.89% 23.33% 15.48% -8.28% -1.37% -18.61% -
  Horiz. % 107.90% 104.87% 85.03% 73.63% 80.28% 81.39% 100.00%
PBT 62,807 64,976 26,038 -82,652 -20,036 -5,134 38,773 8.36%
  YoY % -3.34% 149.54% 131.50% -312.52% -290.26% -113.24% -
  Horiz. % 161.99% 167.58% 67.15% -213.17% -51.68% -13.24% 100.00%
Tax -11,294 -3,864 -4,762 -10,472 -138 2,612 2,902 -
  YoY % -192.29% 18.86% 54.53% -7,488.41% -105.28% -9.99% -
  Horiz. % -389.18% -133.15% -164.09% -360.85% -4.76% 90.01% 100.00%
NP 51,513 61,112 21,276 -93,124 -20,174 -2,522 41,675 3.59%
  YoY % -15.71% 187.23% 122.85% -361.60% -699.92% -106.05% -
  Horiz. % 123.61% 146.64% 51.05% -223.45% -48.41% -6.05% 100.00%
NP to SH 51,335 60,422 21,194 -90,781 -19,501 -2,531 40,730 3.93%
  YoY % -15.04% 185.09% 123.35% -365.52% -670.49% -106.21% -
  Horiz. % 126.04% 148.35% 52.04% -222.88% -47.88% -6.21% 100.00%
Tax Rate 17.98 % 5.95 % 18.29 % - % - % - % -7.48 % -
  YoY % 202.18% -67.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -240.37% -79.55% -244.52% 0.00% 0.00% 0.00% 100.00%
Total Cost 310,619 290,856 264,101 340,244 289,614 275,702 293,955 0.92%
  YoY % 6.79% 10.13% -22.38% 17.48% 5.05% -6.21% -
  Horiz. % 105.67% 98.95% 89.84% 115.75% 98.52% 93.79% 100.00%
Net Worth 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 4.91%
  YoY % 4.57% 31.71% 6.82% -6.60% -6.54% 3.83% -
  Horiz. % 133.34% 127.51% 96.81% 90.63% 97.04% 103.83% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 29,353 29,353 26,998 13,489 13,495 13,625 33,716 -2.28%
  YoY % 0.00% 8.72% 100.15% -0.05% -0.96% -59.59% -
  Horiz. % 87.06% 87.06% 80.07% 40.01% 40.03% 40.41% 100.00%
Div Payout % 57.18 % 48.58 % 127.39 % - % - % - % 82.78 % -5.97%
  YoY % 17.70% -61.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.07% 58.69% 153.89% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 4.91%
  YoY % 4.57% 31.71% 6.82% -6.60% -6.54% 3.83% -
  Horiz. % 133.34% 127.51% 96.81% 90.63% 97.04% 103.83% 100.00%
NOSH 733,831 733,831 674,968 674,450 674,775 681,282 674,337 1.42%
  YoY % 0.00% 8.72% 0.08% -0.05% -0.96% 1.03% -
  Horiz. % 108.82% 108.82% 100.09% 100.02% 100.06% 101.03% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.22 % 17.36 % 7.46 % -37.68 % -7.49 % -0.92 % 12.42 % 2.28%
  YoY % -18.09% 132.71% 119.80% -403.07% -714.13% -107.41% -
  Horiz. % 114.49% 139.77% 60.06% -303.38% -60.31% -7.41% 100.00%
ROE 3.63 % 4.47 % 2.06 % -9.45 % -1.90 % -0.23 % 3.84 % -0.93%
  YoY % -18.79% 116.99% 121.80% -397.37% -726.09% -105.99% -
  Horiz. % 94.53% 116.41% 53.65% -246.09% -49.48% -5.99% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.35 47.96 42.28 36.64 39.93 40.10 49.77 -0.14%
  YoY % 2.90% 13.43% 15.39% -8.24% -0.42% -19.43% -
  Horiz. % 99.16% 96.36% 84.95% 73.62% 80.23% 80.57% 100.00%
EPS 7.00 8.23 3.14 -13.46 -2.89 -0.38 6.04 2.49%
  YoY % -14.95% 162.10% 123.33% -365.74% -660.53% -106.29% -
  Horiz. % 115.89% 136.26% 51.99% -222.85% -47.85% -6.29% 100.00%
DPS 4.00 4.00 4.00 2.00 2.00 2.00 5.00 -3.65%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% -60.00% -
  Horiz. % 80.00% 80.00% 80.00% 40.00% 40.00% 40.00% 100.00%
NAPS 1.9264 1.8422 1.5206 1.4246 1.5246 1.6157 1.5722 3.44%
  YoY % 4.57% 21.15% 6.74% -6.56% -5.64% 2.77% -
  Horiz. % 122.53% 117.17% 96.72% 90.61% 96.97% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.35 47.96 38.89 33.68 36.72 37.23 45.74 1.27%
  YoY % 2.90% 23.32% 15.47% -8.28% -1.37% -18.61% -
  Horiz. % 107.89% 104.85% 85.02% 73.63% 80.28% 81.39% 100.00%
EPS 7.00 8.23 2.89 -12.37 -2.66 -0.34 5.55 3.94%
  YoY % -14.95% 184.78% 123.36% -365.04% -682.35% -106.13% -
  Horiz. % 126.13% 148.29% 52.07% -222.88% -47.93% -6.13% 100.00%
DPS 4.00 4.00 3.68 1.84 1.84 1.86 4.59 -2.26%
  YoY % 0.00% 8.70% 100.00% 0.00% -1.08% -59.48% -
  Horiz. % 87.15% 87.15% 80.17% 40.09% 40.09% 40.52% 100.00%
NAPS 1.9264 1.8422 1.3986 1.3093 1.4019 1.5000 1.4447 4.91%
  YoY % 4.57% 31.72% 6.82% -6.61% -6.54% 3.83% -
  Horiz. % 133.34% 127.51% 96.81% 90.63% 97.04% 103.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.3600 2.3800 1.7800 1.0000 0.8600 1.0900 2.3000 -
P/RPS 4.78 4.96 4.21 2.73 2.15 2.72 4.62 0.57%
  YoY % -3.63% 17.81% 54.21% 26.98% -20.96% -41.13% -
  Horiz. % 103.46% 107.36% 91.13% 59.09% 46.54% 58.87% 100.00%
P/EPS 33.74 28.91 56.69 -7.43 -29.76 -293.40 38.08 -1.99%
  YoY % 16.71% -49.00% 862.99% 75.03% 89.86% -870.48% -
  Horiz. % 88.60% 75.92% 148.87% -19.51% -78.15% -770.48% 100.00%
EY 2.96 3.46 1.76 -13.46 -3.36 -0.34 2.63 1.99%
  YoY % -14.45% 96.59% 113.08% -300.60% -888.24% -112.93% -
  Horiz. % 112.55% 131.56% 66.92% -511.79% -127.76% -12.93% 100.00%
DY 1.69 1.68 2.25 2.00 2.33 1.83 2.17 -4.08%
  YoY % 0.60% -25.33% 12.50% -14.16% 27.32% -15.67% -
  Horiz. % 77.88% 77.42% 103.69% 92.17% 107.37% 84.33% 100.00%
P/NAPS 1.23 1.29 1.17 0.70 0.56 0.67 1.46 -2.81%
  YoY % -4.65% 10.26% 67.14% 25.00% -16.42% -54.11% -
  Horiz. % 84.25% 88.36% 80.14% 47.95% 38.36% 45.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 -
Price 2.7400 2.2400 2.1200 1.0700 0.9900 1.4700 1.8000 -
P/RPS 5.55 4.67 5.01 2.92 2.48 3.67 3.62 7.37%
  YoY % 18.84% -6.79% 71.58% 17.74% -32.43% 1.38% -
  Horiz. % 153.31% 129.01% 138.40% 80.66% 68.51% 101.38% 100.00%
P/EPS 39.17 27.21 67.52 -7.95 -34.26 -395.69 29.80 4.66%
  YoY % 43.95% -59.70% 949.31% 76.80% 91.34% -1,427.82% -
  Horiz. % 131.44% 91.31% 226.58% -26.68% -114.97% -1,327.82% 100.00%
EY 2.55 3.68 1.48 -12.58 -2.92 -0.25 3.36 -4.49%
  YoY % -30.71% 148.65% 111.76% -330.82% -1,068.00% -107.44% -
  Horiz. % 75.89% 109.52% 44.05% -374.40% -86.90% -7.44% 100.00%
DY 1.46 1.79 1.89 1.87 2.02 1.36 2.78 -10.17%
  YoY % -18.44% -5.29% 1.07% -7.43% 48.53% -51.08% -
  Horiz. % 52.52% 64.39% 67.99% 67.27% 72.66% 48.92% 100.00%
P/NAPS 1.42 1.22 1.39 0.75 0.65 0.91 1.14 3.72%
  YoY % 16.39% -12.23% 85.33% 15.38% -28.57% -20.18% -
  Horiz. % 124.56% 107.02% 121.93% 65.79% 57.02% 79.82% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers