Highlights

[UNISEM] YoY TTM Result on 2014-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     38.93%    YoY -     -27.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,470,446 1,312,616 1,193,834 1,000,022 1,012,874 1,095,688 1,223,313 3.11%
  YoY % 12.02% 9.95% 19.38% -1.27% -7.56% -10.43% -
  Horiz. % 120.20% 107.30% 97.59% 81.75% 82.80% 89.57% 100.00%
PBT 206,976 189,327 134,167 -24,171 -32,175 -20,530 58,288 23.49%
  YoY % 9.32% 41.11% 655.07% 24.88% -56.72% -135.22% -
  Horiz. % 355.09% 324.81% 230.18% -41.47% -55.20% -35.22% 100.00%
Tax -26,624 -16,385 -16,755 -22,479 -4,164 4,890 5,616 -
  YoY % -62.49% 2.21% 25.46% -439.84% -185.15% -12.93% -
  Horiz. % -474.07% -291.76% -298.34% -400.27% -74.15% 87.07% 100.00%
NP 180,352 172,942 117,412 -46,650 -36,339 -15,640 63,904 18.86%
  YoY % 4.28% 47.29% 351.69% -28.37% -132.35% -124.47% -
  Horiz. % 282.22% 270.63% 183.73% -73.00% -56.86% -24.47% 100.00%
NP to SH 178,775 171,376 116,311 -43,553 -34,088 -15,336 63,112 18.93%
  YoY % 4.32% 47.34% 367.06% -27.77% -122.27% -124.30% -
  Horiz. % 283.27% 271.54% 184.29% -69.01% -54.01% -24.30% 100.00%
Tax Rate 12.86 % 8.65 % 12.49 % - % - % - % -9.63 % -
  YoY % 48.67% -30.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -133.54% -89.82% -129.70% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,290,094 1,139,674 1,076,422 1,046,672 1,049,213 1,111,328 1,159,409 1.79%
  YoY % 13.20% 5.88% 2.84% -0.24% -5.59% -4.15% -
  Horiz. % 111.27% 98.30% 92.84% 90.28% 90.50% 95.85% 100.00%
Net Worth 1,471,404 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 5.11%
  YoY % 8.38% 1.12% 35.89% -1.24% -4.26% -4.18% -
  Horiz. % 134.92% 124.49% 123.11% 90.60% 91.74% 95.82% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 80,721 80,721 27,423 26,982 13,495 13,625 33,716 15.65%
  YoY % 0.00% 194.35% 1.64% 99.93% -0.96% -59.59% -
  Horiz. % 239.41% 239.41% 81.34% 80.03% 40.03% 40.41% 100.00%
Div Payout % 45.15 % 47.10 % 23.58 % - % - % - % 53.42 % -2.76%
  YoY % -4.14% 99.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.52% 88.17% 44.14% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,471,404 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 5.11%
  YoY % 8.38% 1.12% 35.89% -1.24% -4.26% -4.18% -
  Horiz. % 134.92% 124.49% 123.11% 90.60% 91.74% 95.82% 100.00%
NOSH 733,831 733,831 733,831 674,651 647,999 675,284 675,512 1.39%
  YoY % 0.00% 0.00% 8.77% 4.11% -4.04% -0.03% -
  Horiz. % 108.63% 108.63% 108.63% 99.87% 95.93% 99.97% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.27 % 13.18 % 9.83 % -4.66 % -3.59 % -1.43 % 5.22 % 15.29%
  YoY % -6.90% 34.08% 310.94% -29.81% -151.05% -127.39% -
  Horiz. % 235.06% 252.49% 188.31% -89.27% -68.77% -27.39% 100.00%
ROE 12.15 % 12.62 % 8.66 % -4.41 % -3.41 % -1.47 % 5.79 % 13.14%
  YoY % -3.72% 45.73% 296.37% -29.33% -131.97% -125.39% -
  Horiz. % 209.84% 217.96% 149.57% -76.17% -58.89% -25.39% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 200.38 178.87 162.69 148.23 156.31 162.26 181.09 1.70%
  YoY % 12.03% 9.95% 9.76% -5.17% -3.67% -10.40% -
  Horiz. % 110.65% 98.77% 89.84% 81.85% 86.32% 89.60% 100.00%
EPS 24.36 23.35 15.85 -6.46 -5.26 -2.27 9.34 17.31%
  YoY % 4.33% 47.32% 345.36% -22.81% -131.72% -124.30% -
  Horiz. % 260.81% 250.00% 169.70% -69.16% -56.32% -24.30% 100.00%
DPS 11.00 11.00 3.74 4.00 2.08 2.00 5.00 14.03%
  YoY % 0.00% 194.12% -6.50% 92.31% 4.00% -60.00% -
  Horiz. % 220.00% 220.00% 74.80% 80.00% 41.60% 40.00% 100.00%
NAPS 2.0051 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 3.67%
  YoY % 8.38% 1.12% 24.93% -5.14% -0.23% -4.14% -
  Horiz. % 124.20% 114.60% 113.33% 90.71% 95.63% 95.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 187.21 167.11 151.99 127.32 128.95 139.50 155.74 3.11%
  YoY % 12.03% 9.95% 19.38% -1.26% -7.56% -10.43% -
  Horiz. % 120.21% 107.30% 97.59% 81.75% 82.80% 89.57% 100.00%
EPS 22.76 21.82 14.81 -5.54 -4.34 -1.95 8.03 18.94%
  YoY % 4.31% 47.33% 367.33% -27.65% -122.56% -124.28% -
  Horiz. % 283.44% 271.73% 184.43% -68.99% -54.05% -24.28% 100.00%
DPS 10.28 10.28 3.49 3.44 1.72 1.73 4.29 15.66%
  YoY % 0.00% 194.56% 1.45% 100.00% -0.58% -59.67% -
  Horiz. % 239.63% 239.63% 81.35% 80.19% 40.09% 40.33% 100.00%
NAPS 1.8733 1.7285 1.7093 1.2579 1.2737 1.3304 1.3884 5.11%
  YoY % 8.38% 1.12% 35.89% -1.24% -4.26% -4.18% -
  Horiz. % 134.93% 124.50% 123.11% 90.60% 91.74% 95.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.7700 2.5200 2.0300 1.6300 0.8550 1.0000 1.0200 -
P/RPS 1.88 1.41 1.25 1.10 0.55 0.62 0.56 22.34%
  YoY % 33.33% 12.80% 13.64% 100.00% -11.29% 10.71% -
  Horiz. % 335.71% 251.79% 223.21% 196.43% 98.21% 110.71% 100.00%
P/EPS 15.47 10.79 12.81 -25.25 -16.25 -44.03 10.92 5.97%
  YoY % 43.37% -15.77% 150.73% -55.38% 63.09% -503.21% -
  Horiz. % 141.67% 98.81% 117.31% -231.23% -148.81% -403.21% 100.00%
EY 6.46 9.27 7.81 -3.96 -6.15 -2.27 9.16 -5.65%
  YoY % -30.31% 18.69% 297.22% 35.61% -170.93% -124.78% -
  Horiz. % 70.52% 101.20% 85.26% -43.23% -67.14% -24.78% 100.00%
DY 2.92 4.37 1.84 2.45 2.44 2.00 4.90 -8.26%
  YoY % -33.18% 137.50% -24.90% 0.41% 22.00% -59.18% -
  Horiz. % 59.59% 89.18% 37.55% 50.00% 49.80% 40.82% 100.00%
P/NAPS 1.88 1.36 1.11 1.11 0.55 0.65 0.63 19.97%
  YoY % 38.24% 22.52% 0.00% 101.82% -15.38% 3.17% -
  Horiz. % 298.41% 215.87% 176.19% 176.19% 87.30% 103.17% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 -
Price 4.0200 2.4500 2.3000 1.6800 0.8750 0.9500 1.2600 -
P/RPS 2.01 1.37 1.41 1.13 0.56 0.59 0.70 19.20%
  YoY % 46.72% -2.84% 24.78% 101.79% -5.08% -15.71% -
  Horiz. % 287.14% 195.71% 201.43% 161.43% 80.00% 84.29% 100.00%
P/EPS 16.50 10.49 14.51 -26.02 -16.63 -41.83 13.49 3.41%
  YoY % 57.29% -27.71% 155.76% -56.46% 60.24% -410.08% -
  Horiz. % 122.31% 77.76% 107.56% -192.88% -123.28% -310.08% 100.00%
EY 6.06 9.53 6.89 -3.84 -6.01 -2.39 7.41 -3.29%
  YoY % -36.41% 38.32% 279.43% 36.11% -151.46% -132.25% -
  Horiz. % 81.78% 128.61% 92.98% -51.82% -81.11% -32.25% 100.00%
DY 2.74 4.49 1.62 2.38 2.38 2.11 3.97 -5.99%
  YoY % -38.98% 177.16% -31.93% 0.00% 12.80% -46.85% -
  Horiz. % 69.02% 113.10% 40.81% 59.95% 59.95% 53.15% 100.00%
P/NAPS 2.00 1.32 1.26 1.15 0.57 0.61 0.78 16.98%
  YoY % 51.52% 4.76% 9.57% 101.75% -6.56% -21.79% -
  Horiz. % 256.41% 169.23% 161.54% 147.44% 73.08% 78.21% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS