Highlights

[UNISEM] YoY TTM Result on 2013-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -35.63%    YoY -     -122.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,312,616 1,193,834 1,000,022 1,012,874 1,095,688 1,223,313 1,376,279 -0.79%
  YoY % 9.95% 19.38% -1.27% -7.56% -10.43% -11.11% -
  Horiz. % 95.37% 86.74% 72.66% 73.60% 79.61% 88.89% 100.00%
PBT 189,327 134,167 -24,171 -32,175 -20,530 58,288 191,048 -0.15%
  YoY % 41.11% 655.07% 24.88% -56.72% -135.22% -69.49% -
  Horiz. % 99.10% 70.23% -12.65% -16.84% -10.75% 30.51% 100.00%
Tax -16,385 -16,755 -22,479 -4,164 4,890 5,616 -14,896 1.60%
  YoY % 2.21% 25.46% -439.84% -185.15% -12.93% 137.70% -
  Horiz. % 110.00% 112.48% 150.91% 27.95% -32.83% -37.70% 100.00%
NP 172,942 117,412 -46,650 -36,339 -15,640 63,904 176,152 -0.31%
  YoY % 47.29% 351.69% -28.37% -132.35% -124.47% -63.72% -
  Horiz. % 98.18% 66.65% -26.48% -20.63% -8.88% 36.28% 100.00%
NP to SH 171,376 116,311 -43,553 -34,088 -15,336 63,112 176,311 -0.47%
  YoY % 47.34% 367.06% -27.77% -122.27% -124.30% -64.20% -
  Horiz. % 97.20% 65.97% -24.70% -19.33% -8.70% 35.80% 100.00%
Tax Rate 8.65 % 12.49 % - % - % - % -9.63 % 7.80 % 1.74%
  YoY % -30.74% 0.00% 0.00% 0.00% 0.00% -223.46% -
  Horiz. % 110.90% 160.13% 0.00% 0.00% 0.00% -123.46% 100.00%
Total Cost 1,139,674 1,076,422 1,046,672 1,049,213 1,111,328 1,159,409 1,200,127 -0.86%
  YoY % 5.88% 2.84% -0.24% -5.59% -4.15% -3.39% -
  Horiz. % 94.96% 89.69% 87.21% 87.43% 92.60% 96.61% 100.00%
Net Worth 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 1,041,290 4.52%
  YoY % 1.12% 35.89% -1.24% -4.26% -4.18% 4.73% -
  Horiz. % 130.38% 128.94% 94.88% 96.08% 100.36% 104.73% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 80,721 27,423 26,982 13,495 13,625 33,716 13,163 35.25%
  YoY % 194.35% 1.64% 99.93% -0.96% -59.59% 156.13% -
  Horiz. % 613.20% 208.33% 204.97% 102.52% 103.51% 256.13% 100.00%
Div Payout % 47.10 % 23.58 % - % - % - % 53.42 % 7.47 % 35.88%
  YoY % 99.75% 0.00% 0.00% 0.00% 0.00% 615.13% -
  Horiz. % 630.52% 315.66% 0.00% 0.00% 0.00% 715.13% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 1,041,290 4.52%
  YoY % 1.12% 35.89% -1.24% -4.26% -4.18% 4.73% -
  Horiz. % 130.38% 128.94% 94.88% 96.08% 100.36% 104.73% 100.00%
NOSH 733,831 733,831 674,651 647,999 675,284 675,512 674,541 1.41%
  YoY % 0.00% 8.77% 4.11% -4.04% -0.03% 0.14% -
  Horiz. % 108.79% 108.79% 100.02% 96.07% 100.11% 100.14% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.18 % 9.83 % -4.66 % -3.59 % -1.43 % 5.22 % 12.80 % 0.49%
  YoY % 34.08% 310.94% -29.81% -151.05% -127.39% -59.22% -
  Horiz. % 102.97% 76.80% -36.41% -28.05% -11.17% 40.78% 100.00%
ROE 12.62 % 8.66 % -4.41 % -3.41 % -1.47 % 5.79 % 16.93 % -4.77%
  YoY % 45.73% 296.37% -29.33% -131.97% -125.39% -65.80% -
  Horiz. % 74.54% 51.15% -26.05% -20.14% -8.68% 34.20% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 178.87 162.69 148.23 156.31 162.26 181.09 204.03 -2.17%
  YoY % 9.95% 9.76% -5.17% -3.67% -10.40% -11.24% -
  Horiz. % 87.67% 79.74% 72.65% 76.61% 79.53% 88.76% 100.00%
EPS 23.35 15.85 -6.46 -5.26 -2.27 9.34 26.14 -1.86%
  YoY % 47.32% 345.36% -22.81% -131.72% -124.30% -64.27% -
  Horiz. % 89.33% 60.64% -24.71% -20.12% -8.68% 35.73% 100.00%
DPS 11.00 3.74 4.00 2.08 2.00 5.00 1.95 33.39%
  YoY % 194.12% -6.50% 92.31% 4.00% -60.00% 156.41% -
  Horiz. % 564.10% 191.79% 205.13% 106.67% 102.56% 256.41% 100.00%
NAPS 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 1.5437 3.06%
  YoY % 1.12% 24.93% -5.14% -0.23% -4.14% 4.58% -
  Horiz. % 119.85% 118.52% 94.87% 100.01% 100.25% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 178.87 162.69 136.27 138.03 149.31 166.70 187.55 -0.79%
  YoY % 9.95% 19.39% -1.28% -7.55% -10.43% -11.12% -
  Horiz. % 95.37% 86.74% 72.66% 73.60% 79.61% 88.88% 100.00%
EPS 23.35 15.85 -5.94 -4.65 -2.09 8.60 24.03 -0.48%
  YoY % 47.32% 366.84% -27.74% -122.49% -124.30% -64.21% -
  Horiz. % 97.17% 65.96% -24.72% -19.35% -8.70% 35.79% 100.00%
DPS 11.00 3.74 3.68 1.84 1.86 4.59 1.79 35.30%
  YoY % 194.12% 1.63% 100.00% -1.08% -59.48% 156.42% -
  Horiz. % 614.53% 208.94% 205.59% 102.79% 103.91% 256.42% 100.00%
NAPS 1.8501 1.8296 1.3464 1.3633 1.4240 1.4861 1.4190 4.52%
  YoY % 1.12% 35.89% -1.24% -4.26% -4.18% 4.73% -
  Horiz. % 130.38% 128.94% 94.88% 96.07% 100.35% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.5200 2.0300 1.6300 0.8550 1.0000 1.0200 1.9800 -
P/RPS 1.41 1.25 1.10 0.55 0.62 0.56 0.97 6.43%
  YoY % 12.80% 13.64% 100.00% -11.29% 10.71% -42.27% -
  Horiz. % 145.36% 128.87% 113.40% 56.70% 63.92% 57.73% 100.00%
P/EPS 10.79 12.81 -25.25 -16.25 -44.03 10.92 7.58 6.06%
  YoY % -15.77% 150.73% -55.38% 63.09% -503.21% 44.06% -
  Horiz. % 142.35% 169.00% -333.11% -214.38% -580.87% 144.06% 100.00%
EY 9.27 7.81 -3.96 -6.15 -2.27 9.16 13.20 -5.72%
  YoY % 18.69% 297.22% 35.61% -170.93% -124.78% -30.61% -
  Horiz. % 70.23% 59.17% -30.00% -46.59% -17.20% 69.39% 100.00%
DY 4.37 1.84 2.45 2.44 2.00 4.90 0.99 28.05%
  YoY % 137.50% -24.90% 0.41% 22.00% -59.18% 394.95% -
  Horiz. % 441.41% 185.86% 247.47% 246.46% 202.02% 494.95% 100.00%
P/NAPS 1.36 1.11 1.11 0.55 0.65 0.63 1.28 1.01%
  YoY % 22.52% 0.00% 101.82% -15.38% 3.17% -50.78% -
  Horiz. % 106.25% 86.72% 86.72% 42.97% 50.78% 49.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 -
Price 2.4500 2.3000 1.6800 0.8750 0.9500 1.2600 1.8300 -
P/RPS 1.37 1.41 1.13 0.56 0.59 0.70 0.90 7.25%
  YoY % -2.84% 24.78% 101.79% -5.08% -15.71% -22.22% -
  Horiz. % 152.22% 156.67% 125.56% 62.22% 65.56% 77.78% 100.00%
P/EPS 10.49 14.51 -26.02 -16.63 -41.83 13.49 7.00 6.97%
  YoY % -27.71% 155.76% -56.46% 60.24% -410.08% 92.71% -
  Horiz. % 149.86% 207.29% -371.71% -237.57% -597.57% 192.71% 100.00%
EY 9.53 6.89 -3.84 -6.01 -2.39 7.41 14.28 -6.51%
  YoY % 38.32% 279.43% 36.11% -151.46% -132.25% -48.11% -
  Horiz. % 66.74% 48.25% -26.89% -42.09% -16.74% 51.89% 100.00%
DY 4.49 1.62 2.38 2.38 2.11 3.97 1.07 26.97%
  YoY % 177.16% -31.93% 0.00% 12.80% -46.85% 271.03% -
  Horiz. % 419.63% 151.40% 222.43% 222.43% 197.20% 371.03% 100.00%
P/NAPS 1.32 1.26 1.15 0.57 0.61 0.78 1.19 1.74%
  YoY % 4.76% 9.57% 101.75% -6.56% -21.79% -34.45% -
  Horiz. % 110.92% 105.88% 96.64% 47.90% 51.26% 65.55% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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