Highlights

[UNISEM] YoY Quarter Result on 2013-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     50.03%    YoY -     27.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 317,808 280,057 228,048 249,723 256,611 291,975 329,252 -0.59%
  YoY % 13.48% 22.81% -8.68% -2.68% -12.11% -11.32% -
  Horiz. % 96.52% 85.06% 69.26% 75.85% 77.94% 88.68% 100.00%
PBT 38,426 26,975 11,068 -10,323 -16,240 5,488 45,800 -2.88%
  YoY % 42.45% 143.72% 207.22% 36.43% -395.92% -88.02% -
  Horiz. % 83.90% 58.90% 24.17% -22.54% -35.46% 11.98% 100.00%
Tax -3,162 -3,113 -2,213 40 2,554 -50 -4,473 -5.61%
  YoY % -1.57% -40.67% -5,632.50% -98.43% 5,208.00% 98.88% -
  Horiz. % 70.69% 69.60% 49.47% -0.89% -57.10% 1.12% 100.00%
NP 35,264 23,862 8,855 -10,283 -13,686 5,438 41,327 -2.61%
  YoY % 47.78% 169.47% 186.11% 24.86% -351.67% -86.84% -
  Horiz. % 85.33% 57.74% 21.43% -24.88% -33.12% 13.16% 100.00%
NP to SH 34,697 23,535 9,266 -9,744 -13,529 5,086 41,626 -2.99%
  YoY % 47.43% 153.99% 195.09% 27.98% -366.00% -87.78% -
  Horiz. % 83.35% 56.54% 22.26% -23.41% -32.50% 12.22% 100.00%
Tax Rate 8.23 % 11.54 % 19.99 % - % - % 0.91 % 9.77 % -2.82%
  YoY % -28.68% -42.27% 0.00% 0.00% 0.00% -90.69% -
  Horiz. % 84.24% 118.12% 204.61% 0.00% 0.00% 9.31% 100.00%
Total Cost 282,544 256,195 219,193 260,006 270,297 286,537 287,925 -0.31%
  YoY % 10.28% 16.88% -15.70% -3.81% -5.67% -0.48% -
  Horiz. % 98.13% 88.98% 76.13% 90.30% 93.88% 99.52% 100.00%
Net Worth 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 5.40%
  YoY % 21.47% 12.94% -6.10% -2.95% -1.34% 11.17% -
  Horiz. % 137.12% 112.88% 99.95% 106.44% 109.67% 111.17% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 5.40%
  YoY % 21.47% 12.94% -6.10% -2.95% -1.34% 11.17% -
  Horiz. % 137.12% 112.88% 99.95% 106.44% 109.67% 111.17% 100.00%
NOSH 733,831 674,355 676,350 671,999 673,084 678,133 518,381 5.96%
  YoY % 8.82% -0.29% 0.65% -0.16% -0.74% 30.82% -
  Horiz. % 141.56% 130.09% 130.47% 129.63% 129.84% 130.82% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.10 % 8.52 % 3.88 % -4.12 % -5.33 % 1.86 % 12.55 % -2.02%
  YoY % 30.28% 119.59% 194.17% 22.70% -386.56% -85.18% -
  Horiz. % 88.45% 67.89% 30.92% -32.83% -42.47% 14.82% 100.00%
ROE 2.63 % 2.17 % 0.97 % -0.95 % -1.28 % 0.48 % 4.33 % -7.97%
  YoY % 21.20% 123.71% 202.11% 25.78% -366.67% -88.91% -
  Horiz. % 60.74% 50.12% 22.40% -21.94% -29.56% 11.09% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.31 41.53 33.72 37.16 38.12 43.06 63.52 -6.18%
  YoY % 4.29% 23.16% -9.26% -2.52% -11.47% -32.21% -
  Horiz. % 68.18% 65.38% 53.09% 58.50% 60.01% 67.79% 100.00%
EPS 4.73 3.49 1.37 -1.45 -2.01 0.75 8.03 -8.44%
  YoY % 35.53% 154.74% 194.48% 27.86% -368.00% -90.66% -
  Horiz. % 58.90% 43.46% 17.06% -18.06% -25.03% 9.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7945 1.6076 1.4192 1.5211 1.5648 1.5743 1.8526 -0.53%
  YoY % 11.63% 13.28% -6.70% -2.79% -0.60% -15.02% -
  Horiz. % 96.86% 86.78% 76.61% 82.11% 84.47% 84.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.31 38.16 31.08 34.03 34.97 39.79 44.87 -0.59%
  YoY % 13.50% 22.78% -8.67% -2.69% -12.11% -11.32% -
  Horiz. % 96.52% 85.05% 69.27% 75.84% 77.94% 88.68% 100.00%
EPS 4.73 3.21 1.26 -1.33 -1.84 0.69 5.67 -2.97%
  YoY % 47.35% 154.76% 194.74% 27.72% -366.67% -87.83% -
  Horiz. % 83.42% 56.61% 22.22% -23.46% -32.45% 12.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7945 1.4773 1.3080 1.3929 1.4353 1.4548 1.3087 5.40%
  YoY % 21.47% 12.94% -6.10% -2.95% -1.34% 11.16% -
  Horiz. % 137.12% 112.88% 99.95% 106.43% 109.67% 111.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2200 2.1800 1.0300 0.8900 1.4700 1.9100 2.6800 -
P/RPS 5.13 5.25 3.05 2.39 3.86 4.44 4.22 3.30%
  YoY % -2.29% 72.13% 27.62% -38.08% -13.06% 5.21% -
  Horiz. % 121.56% 124.41% 72.27% 56.64% 91.47% 105.21% 100.00%
P/EPS 46.95 62.46 75.18 -61.38 -73.13 254.67 33.37 5.85%
  YoY % -24.83% -16.92% 222.48% 16.07% -128.72% 663.17% -
  Horiz. % 140.70% 187.17% 225.29% -183.94% -219.15% 763.17% 100.00%
EY 2.13 1.60 1.33 -1.63 -1.37 0.39 3.00 -5.54%
  YoY % 33.13% 20.30% 181.60% -18.98% -451.28% -87.00% -
  Horiz. % 71.00% 53.33% 44.33% -54.33% -45.67% 13.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.24 1.36 0.73 0.59 0.94 1.21 1.45 -2.57%
  YoY % -8.82% 86.30% 23.73% -37.23% -22.31% -16.55% -
  Horiz. % 85.52% 93.79% 50.34% 40.69% 64.83% 83.45% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 27/04/11 05/05/10 -
Price 2.1800 2.4300 1.2700 0.8800 1.4600 1.9700 3.2500 -
P/RPS 5.03 5.85 3.77 2.37 3.83 4.58 5.12 -0.29%
  YoY % -14.02% 55.17% 59.07% -38.12% -16.38% -10.55% -
  Horiz. % 98.24% 114.26% 73.63% 46.29% 74.80% 89.45% 100.00%
P/EPS 46.11 69.63 92.70 -60.69 -72.64 262.67 40.47 2.20%
  YoY % -33.78% -24.89% 252.74% 16.45% -127.65% 549.05% -
  Horiz. % 113.94% 172.05% 229.06% -149.96% -179.49% 649.05% 100.00%
EY 2.17 1.44 1.08 -1.65 -1.38 0.38 2.47 -2.13%
  YoY % 50.69% 33.33% 165.45% -19.57% -463.16% -84.62% -
  Horiz. % 87.85% 58.30% 43.72% -66.80% -55.87% 15.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.51 0.89 0.58 0.93 1.25 1.75 -5.96%
  YoY % -19.87% 69.66% 53.45% -37.63% -25.60% -28.57% -
  Horiz. % 69.14% 86.29% 50.86% 33.14% 53.14% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers