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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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