Highlights

[UNISEM] YoY TTM Result on 2012-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -110.65%    YoY -     -262.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,260,425 1,038,279 990,554 1,091,948 1,160,863 1,395,078 1,036,310 3.32%
  YoY % 21.40% 4.82% -9.29% -5.94% -16.79% 34.62% -
  Horiz. % 121.63% 100.19% 95.58% 105.37% 112.02% 134.62% 100.00%
PBT 173,105 84,519 -94,791 -35,432 14,381 193,289 58,381 19.85%
  YoY % 104.81% 189.16% -167.53% -346.38% -92.56% 231.08% -
  Horiz. % 296.51% 144.77% -162.37% -60.69% 24.63% 331.08% 100.00%
Tax -15,857 -16,769 -14,498 2,140 5,326 -10,331 2,366 -
  YoY % 5.44% -15.66% -777.48% -59.82% 151.55% -536.64% -
  Horiz. % -670.20% -708.75% -612.76% 90.45% 225.11% -436.64% 100.00%
NP 157,248 67,750 -109,289 -33,292 19,707 182,958 60,747 17.17%
  YoY % 132.10% 161.99% -228.27% -268.93% -89.23% 201.18% -
  Horiz. % 258.86% 111.53% -179.91% -54.80% 32.44% 301.18% 100.00%
NP to SH 155,539 68,422 -105,368 -32,306 19,851 181,941 61,823 16.61%
  YoY % 127.32% 164.94% -226.16% -262.74% -89.09% 194.29% -
  Horiz. % 251.59% 110.67% -170.43% -52.26% 32.11% 294.29% 100.00%
Tax Rate 9.16 % 19.84 % - % - % -37.03 % 5.34 % -4.05 % -
  YoY % -53.83% 0.00% 0.00% 0.00% -793.45% 231.85% -
  Horiz. % -226.17% -489.88% 0.00% 0.00% 914.32% -131.85% 100.00%
Total Cost 1,103,177 970,529 1,099,843 1,125,240 1,141,156 1,212,120 975,563 2.07%
  YoY % 13.67% -11.76% -2.26% -1.39% -5.85% 24.25% -
  Horiz. % 113.08% 99.48% 112.74% 115.34% 116.97% 124.25% 100.00%
Net Worth 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 949,825 6.06%
  YoY % 31.71% 6.82% -6.60% -6.54% 3.83% 11.62% -
  Horiz. % 142.33% 108.06% 101.16% 108.31% 115.89% 111.62% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 29,778 40,491 13,489 13,495 13,625 33,919 12,961 14.86%
  YoY % -26.46% 200.18% -0.05% -0.96% -59.83% 161.69% -
  Horiz. % 229.74% 312.40% 104.07% 104.12% 105.12% 261.69% 100.00%
Div Payout % 19.15 % 59.18 % - % - % 68.64 % 18.64 % 20.97 % -1.50%
  YoY % -67.64% 0.00% 0.00% 0.00% 268.24% -11.11% -
  Horiz. % 91.32% 282.21% 0.00% 0.00% 327.32% 88.89% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 949,825 6.06%
  YoY % 31.71% 6.82% -6.60% -6.54% 3.83% 11.62% -
  Horiz. % 142.33% 108.06% 101.16% 108.31% 115.89% 111.62% 100.00%
NOSH 733,831 674,968 674,450 674,775 681,282 674,337 518,463 5.96%
  YoY % 8.72% 0.08% -0.05% -0.96% 1.03% 30.06% -
  Horiz. % 141.54% 130.19% 130.09% 130.15% 131.40% 130.06% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.48 % 6.53 % -11.03 % -3.05 % 1.70 % 13.11 % 5.86 % 13.42%
  YoY % 91.12% 159.20% -261.64% -279.41% -87.03% 123.72% -
  Horiz. % 212.97% 111.43% -188.23% -52.05% 29.01% 223.72% 100.00%
ROE 11.51 % 6.67 % -10.97 % -3.14 % 1.80 % 17.16 % 6.51 % 9.96%
  YoY % 72.56% 160.80% -249.36% -274.44% -89.51% 163.59% -
  Horiz. % 176.80% 102.46% -168.51% -48.23% 27.65% 263.59% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 171.76 153.83 146.87 161.82 170.39 206.88 199.88 -2.49%
  YoY % 11.66% 4.74% -9.24% -5.03% -17.64% 3.50% -
  Horiz. % 85.93% 76.96% 73.48% 80.96% 85.25% 103.50% 100.00%
EPS 21.20 10.14 -15.62 -4.79 2.91 26.98 11.92 10.07%
  YoY % 109.07% 164.92% -226.10% -264.60% -89.21% 126.34% -
  Horiz. % 177.85% 85.07% -131.04% -40.18% 24.41% 226.34% 100.00%
DPS 4.06 6.00 2.00 2.00 2.00 5.03 2.50 8.41%
  YoY % -32.33% 200.00% 0.00% 0.00% -60.24% 101.20% -
  Horiz. % 162.40% 240.00% 80.00% 80.00% 80.00% 201.20% 100.00%
NAPS 1.8422 1.5206 1.4246 1.5246 1.6157 1.5722 1.8320 0.09%
  YoY % 21.15% 6.74% -6.56% -5.64% 2.77% -14.18% -
  Horiz. % 100.56% 83.00% 77.76% 83.22% 88.19% 85.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 171.76 141.49 134.98 148.80 158.19 190.11 141.22 3.32%
  YoY % 21.39% 4.82% -9.29% -5.94% -16.79% 34.62% -
  Horiz. % 121.63% 100.19% 95.58% 105.37% 112.02% 134.62% 100.00%
EPS 21.20 9.32 -14.36 -4.40 2.71 24.79 8.42 16.63%
  YoY % 127.47% 164.90% -226.36% -262.36% -89.07% 194.42% -
  Horiz. % 251.78% 110.69% -170.55% -52.26% 32.19% 294.42% 100.00%
DPS 4.06 5.52 1.84 1.84 1.86 4.62 1.77 14.83%
  YoY % -26.45% 200.00% 0.00% -1.08% -59.74% 161.02% -
  Horiz. % 229.38% 311.86% 103.95% 103.95% 105.08% 261.02% 100.00%
NAPS 1.8422 1.3986 1.3093 1.4019 1.5000 1.4447 1.2943 6.06%
  YoY % 31.72% 6.82% -6.61% -6.54% 3.83% 11.62% -
  Horiz. % 142.33% 108.06% 101.16% 108.31% 115.89% 111.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.3800 1.7800 1.0000 0.8600 1.0900 2.3000 1.6400 -
P/RPS 1.39 1.16 0.68 0.53 0.64 1.11 0.82 9.19%
  YoY % 19.83% 70.59% 28.30% -17.19% -42.34% 35.37% -
  Horiz. % 169.51% 141.46% 82.93% 64.63% 78.05% 135.37% 100.00%
P/EPS 11.23 17.56 -6.40 -17.96 37.41 8.52 13.75 -3.32%
  YoY % -36.05% 374.38% 64.37% -148.01% 339.08% -38.04% -
  Horiz. % 81.67% 127.71% -46.55% -130.62% 272.07% 61.96% 100.00%
EY 8.91 5.69 -15.62 -5.57 2.67 11.73 7.27 3.45%
  YoY % 56.59% 136.43% -180.43% -308.61% -77.24% 61.35% -
  Horiz. % 122.56% 78.27% -214.86% -76.62% 36.73% 161.35% 100.00%
DY 1.71 3.37 2.00 2.33 1.83 2.19 1.52 1.98%
  YoY % -49.26% 68.50% -14.16% 27.32% -16.44% 44.08% -
  Horiz. % 112.50% 221.71% 131.58% 153.29% 120.39% 144.08% 100.00%
P/NAPS 1.29 1.17 0.70 0.56 0.67 1.46 0.90 6.18%
  YoY % 10.26% 67.14% 25.00% -16.42% -54.11% 62.22% -
  Horiz. % 143.33% 130.00% 77.78% 62.22% 74.44% 162.22% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 22/02/10 -
Price 2.2400 2.1200 1.0700 0.9900 1.4700 1.8000 2.2000 -
P/RPS 1.30 1.38 0.73 0.61 0.86 0.87 1.10 2.82%
  YoY % -5.80% 89.04% 19.67% -29.07% -1.15% -20.91% -
  Horiz. % 118.18% 125.45% 66.36% 55.45% 78.18% 79.09% 100.00%
P/EPS 10.57 20.91 -6.85 -20.68 50.45 6.67 18.45 -8.86%
  YoY % -49.45% 405.26% 66.88% -140.99% 656.37% -63.85% -
  Horiz. % 57.29% 113.33% -37.13% -112.09% 273.44% 36.15% 100.00%
EY 9.46 4.78 -14.60 -4.84 1.98 14.99 5.42 9.72%
  YoY % 97.91% 132.74% -201.65% -344.44% -86.79% 176.57% -
  Horiz. % 174.54% 88.19% -269.37% -89.30% 36.53% 276.57% 100.00%
DY 1.81 2.83 1.87 2.02 1.36 2.79 1.14 8.01%
  YoY % -36.04% 51.34% -7.43% 48.53% -51.25% 144.74% -
  Horiz. % 158.77% 248.25% 164.04% 177.19% 119.30% 244.74% 100.00%
P/NAPS 1.22 1.39 0.75 0.65 0.91 1.14 1.20 0.28%
  YoY % -12.23% 85.33% 15.38% -28.57% -20.18% -5.00% -
  Horiz. % 101.67% 115.83% 62.50% 54.17% 75.83% 95.00% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers