Highlights

[UNISEM] YoY Quarter Result on 2014-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -21.85%    YoY -     123.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 357,413 362,132 351,968 285,377 247,120 269,440 273,180 4.58%
  YoY % -1.30% 2.89% 23.33% 15.48% -8.28% -1.37% -
  Horiz. % 130.83% 132.56% 128.84% 104.46% 90.46% 98.63% 100.00%
PBT 36,610 62,807 64,976 26,038 -82,652 -20,036 -5,134 -
  YoY % -41.71% -3.34% 149.54% 131.50% -312.52% -290.26% -
  Horiz. % -713.09% -1,223.35% -1,265.60% -507.17% 1,609.89% 390.26% 100.00%
Tax -4,045 -11,294 -3,864 -4,762 -10,472 -138 2,612 -
  YoY % 64.18% -192.29% 18.86% 54.53% -7,488.41% -105.28% -
  Horiz. % -154.86% -432.39% -147.93% -182.31% -400.92% -5.28% 100.00%
NP 32,565 51,513 61,112 21,276 -93,124 -20,174 -2,522 -
  YoY % -36.78% -15.71% 187.23% 122.85% -361.60% -699.92% -
  Horiz. % -1,291.24% -2,042.55% -2,423.16% -843.62% 3,692.47% 799.92% 100.00%
NP to SH 32,021 51,335 60,422 21,194 -90,781 -19,501 -2,531 -
  YoY % -37.62% -15.04% 185.09% 123.35% -365.52% -670.49% -
  Horiz. % -1,265.15% -2,028.25% -2,387.28% -837.38% 3,586.76% 770.49% 100.00%
Tax Rate 11.05 % 17.98 % 5.95 % 18.29 % - % - % - % -
  YoY % -38.54% 202.18% -67.47% 0.00% 0.00% 0.00% -
  Horiz. % 60.42% 98.31% 32.53% 100.00% - - -
Total Cost 324,848 310,619 290,856 264,101 340,244 289,614 275,702 2.77%
  YoY % 4.58% 6.79% 10.13% -22.38% 17.48% 5.05% -
  Horiz. % 117.83% 112.66% 105.50% 95.79% 123.41% 105.05% 100.00%
Net Worth 1,455,480 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 4.76%
  YoY % 2.96% 4.57% 31.71% 6.82% -6.60% -6.54% -
  Horiz. % 132.23% 128.43% 122.81% 93.24% 87.29% 93.46% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 29,353 29,353 29,353 26,998 13,489 13,495 13,625 13.63%
  YoY % 0.00% 0.00% 8.72% 100.15% -0.05% -0.96% -
  Horiz. % 215.43% 215.43% 215.43% 198.15% 99.00% 99.04% 100.00%
Div Payout % 91.67 % 57.18 % 48.58 % 127.39 % - % - % - % -
  YoY % 60.32% 17.70% -61.87% 0.00% 0.00% 0.00% -
  Horiz. % 71.96% 44.89% 38.13% 100.00% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,455,480 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 4.76%
  YoY % 2.96% 4.57% 31.71% 6.82% -6.60% -6.54% -
  Horiz. % 132.23% 128.43% 122.81% 93.24% 87.29% 93.46% 100.00%
NOSH 733,831 733,831 733,831 674,968 674,450 674,775 681,282 1.24%
  YoY % 0.00% 0.00% 8.72% 0.08% -0.05% -0.96% -
  Horiz. % 107.71% 107.71% 107.71% 99.07% 99.00% 99.04% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.11 % 14.22 % 17.36 % 7.46 % -37.68 % -7.49 % -0.92 % -
  YoY % -35.94% -18.09% 132.71% 119.80% -403.07% -714.13% -
  Horiz. % -990.22% -1,545.65% -1,886.96% -810.87% 4,095.65% 814.13% 100.00%
ROE 2.20 % 3.63 % 4.47 % 2.06 % -9.45 % -1.90 % -0.23 % -
  YoY % -39.39% -18.79% 116.99% 121.80% -397.37% -726.09% -
  Horiz. % -956.52% -1,578.26% -1,943.48% -895.65% 4,108.70% 826.09% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.71 49.35 47.96 42.28 36.64 39.93 40.10 3.29%
  YoY % -1.30% 2.90% 13.43% 15.39% -8.24% -0.42% -
  Horiz. % 121.47% 123.07% 119.60% 105.44% 91.37% 99.58% 100.00%
EPS 4.36 7.00 8.23 3.14 -13.46 -2.89 -0.38 -
  YoY % -37.71% -14.95% 162.10% 123.33% -365.74% -660.53% -
  Horiz. % -1,147.37% -1,842.11% -2,165.79% -826.32% 3,542.11% 760.53% 100.00%
DPS 4.00 4.00 4.00 4.00 2.00 2.00 2.00 12.23%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
NAPS 1.9834 1.9264 1.8422 1.5206 1.4246 1.5246 1.6157 3.47%
  YoY % 2.96% 4.57% 21.15% 6.74% -6.56% -5.64% -
  Horiz. % 122.76% 119.23% 114.02% 94.11% 88.17% 94.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.71 49.35 47.96 38.89 33.68 36.72 37.23 4.58%
  YoY % -1.30% 2.90% 23.32% 15.47% -8.28% -1.37% -
  Horiz. % 130.84% 132.55% 128.82% 104.46% 90.46% 98.63% 100.00%
EPS 4.36 7.00 8.23 2.89 -12.37 -2.66 -0.34 -
  YoY % -37.71% -14.95% 184.78% 123.36% -365.04% -682.35% -
  Horiz. % -1,282.35% -2,058.82% -2,420.59% -850.00% 3,638.24% 782.35% 100.00%
DPS 4.00 4.00 4.00 3.68 1.84 1.84 1.86 13.60%
  YoY % 0.00% 0.00% 8.70% 100.00% 0.00% -1.08% -
  Horiz. % 215.05% 215.05% 215.05% 197.85% 98.92% 98.92% 100.00%
NAPS 1.9834 1.9264 1.8422 1.3986 1.3093 1.4019 1.5000 4.76%
  YoY % 2.96% 4.57% 31.72% 6.82% -6.61% -6.54% -
  Horiz. % 132.23% 128.43% 122.81% 93.24% 87.29% 93.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.6500 2.3600 2.3800 1.7800 1.0000 0.8600 1.0900 -
P/RPS 7.49 4.78 4.96 4.21 2.73 2.15 2.72 18.37%
  YoY % 56.69% -3.63% 17.81% 54.21% 26.98% -20.96% -
  Horiz. % 275.37% 175.74% 182.35% 154.78% 100.37% 79.04% 100.00%
P/EPS 83.65 33.74 28.91 56.69 -7.43 -29.76 -293.40 -
  YoY % 147.93% 16.71% -49.00% 862.99% 75.03% 89.86% -
  Horiz. % -28.51% -11.50% -9.85% -19.32% 2.53% 10.14% 100.00%
EY 1.20 2.96 3.46 1.76 -13.46 -3.36 -0.34 -
  YoY % -59.46% -14.45% 96.59% 113.08% -300.60% -888.24% -
  Horiz. % -352.94% -870.59% -1,017.65% -517.65% 3,958.82% 988.24% 100.00%
DY 1.10 1.69 1.68 2.25 2.00 2.33 1.83 -8.13%
  YoY % -34.91% 0.60% -25.33% 12.50% -14.16% 27.32% -
  Horiz. % 60.11% 92.35% 91.80% 122.95% 109.29% 127.32% 100.00%
P/NAPS 1.84 1.23 1.29 1.17 0.70 0.56 0.67 18.32%
  YoY % 49.59% -4.65% 10.26% 67.14% 25.00% -16.42% -
  Horiz. % 274.63% 183.58% 192.54% 174.63% 104.48% 83.58% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 -
Price 2.9500 2.7400 2.2400 2.1200 1.0700 0.9900 1.4700 -
P/RPS 6.06 5.55 4.67 5.01 2.92 2.48 3.67 8.71%
  YoY % 9.19% 18.84% -6.79% 71.58% 17.74% -32.43% -
  Horiz. % 165.12% 151.23% 127.25% 136.51% 79.56% 67.57% 100.00%
P/EPS 67.61 39.17 27.21 67.52 -7.95 -34.26 -395.69 -
  YoY % 72.61% 43.95% -59.70% 949.31% 76.80% 91.34% -
  Horiz. % -17.09% -9.90% -6.88% -17.06% 2.01% 8.66% 100.00%
EY 1.48 2.55 3.68 1.48 -12.58 -2.92 -0.25 -
  YoY % -41.96% -30.71% 148.65% 111.76% -330.82% -1,068.00% -
  Horiz. % -592.00% -1,020.00% -1,472.00% -592.00% 5,032.00% 1,168.00% 100.00%
DY 1.36 1.46 1.79 1.89 1.87 2.02 1.36 -
  YoY % -6.85% -18.44% -5.29% 1.07% -7.43% 48.53% -
  Horiz. % 100.00% 107.35% 131.62% 138.97% 137.50% 148.53% 100.00%
P/NAPS 1.49 1.42 1.22 1.39 0.75 0.65 0.91 8.56%
  YoY % 4.93% 16.39% -12.23% 85.33% 15.38% -28.57% -
  Horiz. % 163.74% 156.04% 134.07% 152.75% 82.42% 71.43% 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.
 


 

227  258  483  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.29+0.015 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-H8K 0.175-0.02 
 COMCORP 0.225+0.135 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers