Highlights

[UNISEM] YoY TTM Result on 2013-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     11.72%    YoY -     -2,407.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,298,176 1,090,288 968,879 1,085,060 1,125,499 1,357,801 1,184,880 1.53%
  YoY % 19.07% 12.53% -10.71% -3.59% -17.11% 14.59% -
  Horiz. % 109.56% 92.02% 81.77% 91.58% 94.99% 114.59% 100.00%
PBT 184,556 100,426 -73,400 -29,515 -7,347 152,977 130,599 5.93%
  YoY % 83.77% 236.82% -148.69% -301.73% -104.80% 17.13% -
  Horiz. % 141.32% 76.90% -56.20% -22.60% -5.63% 117.13% 100.00%
Tax -15,906 -17,669 -16,751 -374 7,930 -5,908 -5,099 20.86%
  YoY % 9.98% -5.48% -4,378.88% -104.72% 234.22% -15.87% -
  Horiz. % 311.94% 346.52% 328.52% 7.33% -155.52% 115.87% 100.00%
NP 168,650 82,757 -90,151 -29,889 583 147,069 125,500 5.04%
  YoY % 103.79% 191.80% -201.62% -5,226.76% -99.60% 17.19% -
  Horiz. % 134.38% 65.94% -71.83% -23.82% 0.46% 117.19% 100.00%
NP to SH 166,701 82,691 -86,358 -28,521 1,236 145,401 126,539 4.70%
  YoY % 101.60% 195.75% -202.79% -2,407.52% -99.15% 14.91% -
  Horiz. % 131.74% 65.35% -68.25% -22.54% 0.98% 114.91% 100.00%
Tax Rate 8.62 % 17.59 % - % - % - % 3.86 % 3.90 % 14.12%
  YoY % -50.99% 0.00% 0.00% 0.00% 0.00% -1.03% -
  Horiz. % 221.03% 451.03% 0.00% 0.00% 0.00% 98.97% 100.00%
Total Cost 1,129,526 1,007,531 1,059,030 1,114,949 1,124,916 1,210,732 1,059,380 1.07%
  YoY % 12.11% -4.86% -5.02% -0.89% -7.09% 14.29% -
  Horiz. % 106.62% 95.11% 99.97% 105.25% 106.19% 114.29% 100.00%
Net Worth 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 5.40%
  YoY % 21.47% 12.94% -6.10% -2.95% -1.34% 11.17% -
  Horiz. % 137.12% 112.88% 99.95% 106.44% 109.67% 111.17% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 % 17.86 % 48.97 % - % - % 1,102.40 % 23.33 % 10.24 % 9.71%
  YoY % -63.53% 0.00% 0.00% 0.00% 4,625.25% 127.83% -
  Horiz. % 174.41% 478.22% 0.00% 0.00% 10,765.63% 227.83% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 960,352 5.40%
  YoY % 21.47% 12.94% -6.10% -2.95% -1.34% 11.17% -
  Horiz. % 137.12% 112.88% 99.95% 106.44% 109.67% 111.17% 100.00%
NOSH 733,831 674,355 676,350 671,999 673,084 678,133 518,381 5.96%
  YoY % 8.82% -0.29% 0.65% -0.16% -0.74% 30.82% -
  Horiz. % 141.56% 130.09% 130.47% 129.63% 129.84% 130.82% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.99 % 7.59 % -9.30 % -2.75 % 0.05 % 10.83 % 10.59 % 3.46%
  YoY % 71.15% 181.61% -238.18% -5,600.00% -99.54% 2.27% -
  Horiz. % 122.66% 71.67% -87.82% -25.97% 0.47% 102.27% 100.00%
ROE 12.66 % 7.63 % -9.00 % -2.79 % 0.12 % 13.62 % 13.18 % -0.67%
  YoY % 65.92% 184.78% -222.58% -2,425.00% -99.12% 3.34% -
  Horiz. % 96.05% 57.89% -68.29% -21.17% 0.91% 103.34% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 176.90 161.68 143.25 161.47 167.22 200.23 228.57 -4.18%
  YoY % 9.41% 12.87% -11.28% -3.44% -16.49% -12.40% -
  Horiz. % 77.39% 70.74% 62.67% 70.64% 73.16% 87.60% 100.00%
EPS 22.72 12.26 -12.77 -4.24 0.18 21.44 24.41 -1.19%
  YoY % 85.32% 196.01% -201.18% -2,455.56% -99.16% -12.17% -
  Horiz. % 93.08% 50.23% -52.31% -17.37% 0.74% 87.83% 100.00%
DPS 4.06 6.00 1.99 2.00 2.00 5.00 2.50 8.41%
  YoY % -32.33% 201.51% -0.50% 0.00% -60.00% 100.00% -
  Horiz. % 162.40% 240.00% 79.60% 80.00% 80.00% 200.00% 100.00%
NAPS 1.7945 1.6076 1.4192 1.5211 1.5648 1.5743 1.8526 -0.53%
  YoY % 11.63% 13.28% -6.70% -2.79% -0.60% -15.02% -
  Horiz. % 96.86% 86.78% 76.61% 82.11% 84.47% 84.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 165.28 138.81 123.35 138.14 143.29 172.87 150.85 1.53%
  YoY % 19.07% 12.53% -10.71% -3.59% -17.11% 14.60% -
  Horiz. % 109.57% 92.02% 81.77% 91.57% 94.99% 114.60% 100.00%
EPS 21.22 10.53 -10.99 -3.63 0.16 18.51 16.11 4.69%
  YoY % 101.52% 195.81% -202.75% -2,368.75% -99.14% 14.90% -
  Horiz. % 131.72% 65.36% -68.22% -22.53% 0.99% 114.90% 100.00%
DPS 3.79 5.16 1.72 1.72 1.73 4.32 1.65 14.85%
  YoY % -26.55% 200.00% 0.00% -0.58% -59.95% 161.82% -
  Horiz. % 229.70% 312.73% 104.24% 104.24% 104.85% 261.82% 100.00%
NAPS 1.6765 1.3802 1.2221 1.3014 1.3409 1.3592 1.2227 5.40%
  YoY % 21.47% 12.94% -6.09% -2.95% -1.35% 11.16% -
  Horiz. % 137.11% 112.88% 99.95% 106.44% 109.67% 111.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2200 2.1800 1.0300 0.8900 1.4700 1.9100 2.6800 -
P/RPS 1.25 1.35 0.72 0.55 0.88 0.95 1.17 1.11%
  YoY % -7.41% 87.50% 30.91% -37.50% -7.37% -18.80% -
  Horiz. % 106.84% 115.38% 61.54% 47.01% 75.21% 81.20% 100.00%
P/EPS 9.77 17.78 -8.07 -20.97 800.51 8.91 10.98 -1.93%
  YoY % -45.05% 320.32% 61.52% -102.62% 8,884.40% -18.85% -
  Horiz. % 88.98% 161.93% -73.50% -190.98% 7,290.62% 81.15% 100.00%
EY 10.23 5.62 -12.40 -4.77 0.12 11.23 9.11 1.95%
  YoY % 82.03% 145.32% -159.96% -4,075.00% -98.93% 23.27% -
  Horiz. % 112.29% 61.69% -136.11% -52.36% 1.32% 123.27% 100.00%
DY 1.83 2.75 1.94 2.25 1.36 2.62 0.93 11.93%
  YoY % -33.45% 41.75% -13.78% 65.44% -48.09% 181.72% -
  Horiz. % 196.77% 295.70% 208.60% 241.94% 146.24% 281.72% 100.00%
P/NAPS 1.24 1.36 0.73 0.59 0.94 1.21 1.45 -2.57%
  YoY % -8.82% 86.30% 23.73% -37.23% -22.31% -16.55% -
  Horiz. % 85.52% 93.79% 50.34% 40.69% 64.83% 83.45% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 27/04/11 05/05/10 -
Price 2.1800 2.4300 1.2700 0.8800 1.4600 1.9700 3.2500 -
P/RPS 1.23 1.50 0.89 0.55 0.87 0.98 1.42 -2.36%
  YoY % -18.00% 68.54% 61.82% -36.78% -11.22% -30.99% -
  Horiz. % 86.62% 105.63% 62.68% 38.73% 61.27% 69.01% 100.00%
P/EPS 9.60 19.82 -9.95 -20.73 795.07 9.19 13.31 -5.30%
  YoY % -51.56% 299.20% 52.00% -102.61% 8,551.47% -30.95% -
  Horiz. % 72.13% 148.91% -74.76% -155.75% 5,973.48% 69.05% 100.00%
EY 10.42 5.05 -10.05 -4.82 0.13 10.88 7.51 5.60%
  YoY % 106.34% 150.25% -108.51% -3,807.69% -98.81% 44.87% -
  Horiz. % 138.75% 67.24% -133.82% -64.18% 1.73% 144.87% 100.00%
DY 1.86 2.47 1.57 2.27 1.37 2.54 0.77 15.82%
  YoY % -24.70% 57.32% -30.84% 65.69% -46.06% 229.87% -
  Horiz. % 241.56% 320.78% 203.90% 294.81% 177.92% 329.87% 100.00%
P/NAPS 1.21 1.51 0.89 0.58 0.93 1.25 1.75 -5.96%
  YoY % -19.87% 69.66% 53.45% -37.63% -25.60% -28.57% -
  Horiz. % 69.14% 86.29% 50.86% 33.14% 53.14% 71.43% 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
 
 

235  348  577  1356 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 HPPHB 0.86+0.15 
 DNEX 0.24+0.015 
 DGB 0.11-0.015 
 KSTAR 0.325+0.005 
 JFTECH 2.26+0.30 
 DNEX-WD 0.045+0.01 
 KTG 0.255+0.005 
 KANGER 0.140.00 

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