Highlights

[UNISEM] YoY TTM Result on 2013-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -209.11%    YoY -     -226.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,322,780 1,260,425 1,038,279 990,554 1,091,948 1,160,863 1,395,078 -0.88%
  YoY % 4.95% 21.40% 4.82% -9.29% -5.94% -16.79% -
  Horiz. % 94.82% 90.35% 74.42% 71.00% 78.27% 83.21% 100.00%
PBT 187,158 173,105 84,519 -94,791 -35,432 14,381 193,289 -0.54%
  YoY % 8.12% 104.81% 189.16% -167.53% -346.38% -92.56% -
  Horiz. % 96.83% 89.56% 43.73% -49.04% -18.33% 7.44% 100.00%
Tax -23,815 -15,857 -16,769 -14,498 2,140 5,326 -10,331 14.92%
  YoY % -50.19% 5.44% -15.66% -777.48% -59.82% 151.55% -
  Horiz. % 230.52% 153.49% 162.32% 140.33% -20.71% -51.55% 100.00%
NP 163,343 157,248 67,750 -109,289 -33,292 19,707 182,958 -1.87%
  YoY % 3.88% 132.10% 161.99% -228.27% -268.93% -89.23% -
  Horiz. % 89.28% 85.95% 37.03% -59.73% -18.20% 10.77% 100.00%
NP to SH 162,289 155,539 68,422 -105,368 -32,306 19,851 181,941 -1.89%
  YoY % 4.34% 127.32% 164.94% -226.16% -262.74% -89.09% -
  Horiz. % 89.20% 85.49% 37.61% -57.91% -17.76% 10.91% 100.00%
Tax Rate 12.72 % 9.16 % 19.84 % - % - % -37.03 % 5.34 % 15.55%
  YoY % 38.86% -53.83% 0.00% 0.00% 0.00% -793.45% -
  Horiz. % 238.20% 171.54% 371.54% 0.00% 0.00% -693.45% 100.00%
Total Cost 1,159,437 1,103,177 970,529 1,099,843 1,125,240 1,141,156 1,212,120 -0.74%
  YoY % 5.10% 13.67% -11.76% -2.26% -1.39% -5.85% -
  Horiz. % 95.65% 91.01% 80.07% 90.74% 92.83% 94.15% 100.00%
Net Worth 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 4.91%
  YoY % 4.57% 31.71% 6.82% -6.60% -6.54% 3.83% -
  Horiz. % 133.34% 127.51% 96.81% 90.63% 97.04% 103.83% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 80,721 29,778 40,491 13,489 13,495 13,625 33,919 15.53%
  YoY % 171.07% -26.46% 200.18% -0.05% -0.96% -59.83% -
  Horiz. % 237.98% 87.79% 119.38% 39.77% 39.79% 40.17% 100.00%
Div Payout % 49.74 % 19.15 % 59.18 % - % - % 68.64 % 18.64 % 17.75%
  YoY % 159.74% -67.64% 0.00% 0.00% 0.00% 268.24% -
  Horiz. % 266.85% 102.74% 317.49% 0.00% 0.00% 368.24% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 4.91%
  YoY % 4.57% 31.71% 6.82% -6.60% -6.54% 3.83% -
  Horiz. % 133.34% 127.51% 96.81% 90.63% 97.04% 103.83% 100.00%
NOSH 733,831 733,831 674,968 674,450 674,775 681,282 674,337 1.42%
  YoY % 0.00% 8.72% 0.08% -0.05% -0.96% 1.03% -
  Horiz. % 108.82% 108.82% 100.09% 100.02% 100.06% 101.03% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.35 % 12.48 % 6.53 % -11.03 % -3.05 % 1.70 % 13.11 % -0.99%
  YoY % -1.04% 91.12% 159.20% -261.64% -279.41% -87.03% -
  Horiz. % 94.20% 95.19% 49.81% -84.13% -23.26% 12.97% 100.00%
ROE 11.48 % 11.51 % 6.67 % -10.97 % -3.14 % 1.80 % 17.16 % -6.47%
  YoY % -0.26% 72.56% 160.80% -249.36% -274.44% -89.51% -
  Horiz. % 66.90% 67.07% 38.87% -63.93% -18.30% 10.49% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 180.26 171.76 153.83 146.87 161.82 170.39 206.88 -2.27%
  YoY % 4.95% 11.66% 4.74% -9.24% -5.03% -17.64% -
  Horiz. % 87.13% 83.02% 74.36% 70.99% 78.22% 82.36% 100.00%
EPS 22.12 21.20 10.14 -15.62 -4.79 2.91 26.98 -3.25%
  YoY % 4.34% 109.07% 164.92% -226.10% -264.60% -89.21% -
  Horiz. % 81.99% 78.58% 37.58% -57.89% -17.75% 10.79% 100.00%
DPS 11.00 4.06 6.00 2.00 2.00 2.00 5.03 13.92%
  YoY % 170.94% -32.33% 200.00% 0.00% 0.00% -60.24% -
  Horiz. % 218.69% 80.72% 119.28% 39.76% 39.76% 39.76% 100.00%
NAPS 1.9264 1.8422 1.5206 1.4246 1.5246 1.6157 1.5722 3.44%
  YoY % 4.57% 21.15% 6.74% -6.56% -5.64% 2.77% -
  Horiz. % 122.53% 117.17% 96.72% 90.61% 96.97% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 180.26 171.76 141.49 134.98 148.80 158.19 190.11 -0.88%
  YoY % 4.95% 21.39% 4.82% -9.29% -5.94% -16.79% -
  Horiz. % 94.82% 90.35% 74.43% 71.00% 78.27% 83.21% 100.00%
EPS 22.12 21.20 9.32 -14.36 -4.40 2.71 24.79 -1.88%
  YoY % 4.34% 127.47% 164.90% -226.36% -262.36% -89.07% -
  Horiz. % 89.23% 85.52% 37.60% -57.93% -17.75% 10.93% 100.00%
DPS 11.00 4.06 5.52 1.84 1.84 1.86 4.62 15.54%
  YoY % 170.94% -26.45% 200.00% 0.00% -1.08% -59.74% -
  Horiz. % 238.10% 87.88% 119.48% 39.83% 39.83% 40.26% 100.00%
NAPS 1.9264 1.8422 1.3986 1.3093 1.4019 1.5000 1.4447 4.91%
  YoY % 4.57% 31.72% 6.82% -6.61% -6.54% 3.83% -
  Horiz. % 133.34% 127.51% 96.81% 90.63% 97.04% 103.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.3600 2.3800 1.7800 1.0000 0.8600 1.0900 2.3000 -
P/RPS 1.31 1.39 1.16 0.68 0.53 0.64 1.11 2.80%
  YoY % -5.76% 19.83% 70.59% 28.30% -17.19% -42.34% -
  Horiz. % 118.02% 125.23% 104.50% 61.26% 47.75% 57.66% 100.00%
P/EPS 10.67 11.23 17.56 -6.40 -17.96 37.41 8.52 3.82%
  YoY % -4.99% -36.05% 374.38% 64.37% -148.01% 339.08% -
  Horiz. % 125.23% 131.81% 206.10% -75.12% -210.80% 439.08% 100.00%
EY 9.37 8.91 5.69 -15.62 -5.57 2.67 11.73 -3.67%
  YoY % 5.16% 56.59% 136.43% -180.43% -308.61% -77.24% -
  Horiz. % 79.88% 75.96% 48.51% -133.16% -47.49% 22.76% 100.00%
DY 4.66 1.71 3.37 2.00 2.33 1.83 2.19 13.40%
  YoY % 172.51% -49.26% 68.50% -14.16% 27.32% -16.44% -
  Horiz. % 212.79% 78.08% 153.88% 91.32% 106.39% 83.56% 100.00%
P/NAPS 1.23 1.29 1.17 0.70 0.56 0.67 1.46 -2.81%
  YoY % -4.65% 10.26% 67.14% 25.00% -16.42% -54.11% -
  Horiz. % 84.25% 88.36% 80.14% 47.95% 38.36% 45.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 -
Price 2.7400 2.2400 2.1200 1.0700 0.9900 1.4700 1.8000 -
P/RPS 1.52 1.30 1.38 0.73 0.61 0.86 0.87 9.74%
  YoY % 16.92% -5.80% 89.04% 19.67% -29.07% -1.15% -
  Horiz. % 174.71% 149.43% 158.62% 83.91% 70.11% 98.85% 100.00%
P/EPS 12.39 10.57 20.91 -6.85 -20.68 50.45 6.67 10.86%
  YoY % 17.22% -49.45% 405.26% 66.88% -140.99% 656.37% -
  Horiz. % 185.76% 158.47% 313.49% -102.70% -310.04% 756.37% 100.00%
EY 8.07 9.46 4.78 -14.60 -4.84 1.98 14.99 -9.80%
  YoY % -14.69% 97.91% 132.74% -201.65% -344.44% -86.79% -
  Horiz. % 53.84% 63.11% 31.89% -97.40% -32.29% 13.21% 100.00%
DY 4.01 1.81 2.83 1.87 2.02 1.36 2.79 6.23%
  YoY % 121.55% -36.04% 51.34% -7.43% 48.53% -51.25% -
  Horiz. % 143.73% 64.87% 101.43% 67.03% 72.40% 48.75% 100.00%
P/NAPS 1.42 1.22 1.39 0.75 0.65 0.91 1.14 3.72%
  YoY % 16.39% -12.23% 85.33% 15.38% -28.57% -20.18% -
  Horiz. % 124.56% 107.02% 121.93% 65.79% 57.02% 79.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers