[UNISEM] YoY TTM Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 806,539 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 182.32 162.75 148.02 123.99 125.58 135.85 151.67 3.11% YoY % 12.02% 9.95% 19.38% -1.27% -7.56% -10.43% - Horiz. % 120.21% 107.31% 97.59% 81.75% 82.80% 89.57% 100.00%
EPS 22.17 21.25 14.42 -5.40 -4.23 -1.90 7.83 18.92% YoY % 4.33% 47.36% 367.04% -27.66% -122.63% -124.27% - Horiz. % 283.14% 271.39% 184.16% -68.97% -54.02% -24.27% 100.00%
DPS 10.01 10.01 3.40 3.35 1.67 1.69 4.18 15.65% YoY % 0.00% 194.41% 1.49% 100.60% -1.18% -59.57% - Horiz. % 239.47% 239.47% 81.34% 80.14% 39.95% 40.43% 100.00%
NAPS 1.8243 1.6833 1.6647 1.2250 1.2404 1.2957 1.3521 5.11% YoY % 8.38% 1.12% 35.89% -1.24% -4.27% -4.17% - Horiz. % 134.92% 124.50% 123.12% 90.60% 91.74% 95.83% 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.
Comment
Unisem Q3 2014 results.pdf 
