Highlights

[UNISEM] YoY TTM Result on 2014-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     18.04%    YoY -     -202.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,365,220 1,298,176 1,090,288 968,879 1,085,060 1,125,499 1,357,801 0.09%
  YoY % 5.16% 19.07% 12.53% -10.71% -3.59% -17.11% -
  Horiz. % 100.55% 95.61% 80.30% 71.36% 79.91% 82.89% 100.00%
PBT 199,594 184,556 100,426 -73,400 -29,515 -7,347 152,977 4.53%
  YoY % 8.15% 83.77% 236.82% -148.69% -301.73% -104.80% -
  Horiz. % 130.47% 120.64% 65.65% -47.98% -19.29% -4.80% 100.00%
Tax -26,136 -15,906 -17,669 -16,751 -374 7,930 -5,908 28.10%
  YoY % -64.32% 9.98% -5.48% -4,378.88% -104.72% 234.22% -
  Horiz. % 442.38% 269.23% 299.07% 283.53% 6.33% -134.22% 100.00%
NP 173,458 168,650 82,757 -90,151 -29,889 583 147,069 2.79%
  YoY % 2.85% 103.79% 191.80% -201.62% -5,226.76% -99.60% -
  Horiz. % 117.94% 114.67% 56.27% -61.30% -20.32% 0.40% 100.00%
NP to SH 172,496 166,701 82,691 -86,358 -28,521 1,236 145,401 2.89%
  YoY % 3.48% 101.60% 195.75% -202.79% -2,407.52% -99.15% -
  Horiz. % 118.63% 114.65% 56.87% -59.39% -19.62% 0.85% 100.00%
Tax Rate 13.09 % 8.62 % 17.59 % - % - % - % 3.86 % 22.55%
  YoY % 51.86% -50.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 339.12% 223.32% 455.70% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,191,762 1,129,526 1,007,531 1,059,030 1,114,949 1,124,916 1,210,732 -0.26%
  YoY % 5.51% 12.11% -4.86% -5.02% -0.89% -7.09% -
  Horiz. % 98.43% 93.29% 83.22% 87.47% 92.09% 92.91% 100.00%
Net Worth 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 5.28%
  YoY % 10.45% 21.47% 12.94% -6.10% -2.95% -1.34% -
  Horiz. % 136.24% 123.35% 101.55% 89.91% 95.75% 98.66% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 % 46.80 % 17.86 % 48.97 % - % - % 1,102.40 % 23.33 % 12.29%
  YoY % 162.04% -63.53% 0.00% 0.00% 0.00% 4,625.25% -
  Horiz. % 200.60% 76.55% 209.90% 0.00% 0.00% 4,725.25% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 1,067,585 5.28%
  YoY % 10.45% 21.47% 12.94% -6.10% -2.95% -1.34% -
  Horiz. % 136.24% 123.35% 101.55% 89.91% 95.75% 98.66% 100.00%
NOSH 733,831 733,831 674,355 676,350 671,999 673,084 678,133 1.32%
  YoY % 0.00% 8.82% -0.29% 0.65% -0.16% -0.74% -
  Horiz. % 108.21% 108.21% 99.44% 99.74% 99.10% 99.26% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.71 % 12.99 % 7.59 % -9.30 % -2.75 % 0.05 % 10.83 % 2.70%
  YoY % -2.16% 71.15% 181.61% -238.18% -5,600.00% -99.54% -
  Horiz. % 117.36% 119.94% 70.08% -85.87% -25.39% 0.46% 100.00%
ROE 11.86 % 12.66 % 7.63 % -9.00 % -2.79 % 0.12 % 13.62 % -2.28%
  YoY % -6.32% 65.92% 184.78% -222.58% -2,425.00% -99.12% -
  Horiz. % 87.08% 92.95% 56.02% -66.08% -20.48% 0.88% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 186.04 176.90 161.68 143.25 161.47 167.22 200.23 -1.22%
  YoY % 5.17% 9.41% 12.87% -11.28% -3.44% -16.49% -
  Horiz. % 92.91% 88.35% 80.75% 71.54% 80.64% 83.51% 100.00%
EPS 23.51 22.72 12.26 -12.77 -4.24 0.18 21.44 1.55%
  YoY % 3.48% 85.32% 196.01% -201.18% -2,455.56% -99.16% -
  Horiz. % 109.65% 105.97% 57.18% -59.56% -19.78% 0.84% 100.00%
DPS 11.00 4.06 6.00 1.99 2.00 2.00 5.00 14.03%
  YoY % 170.94% -32.33% 201.51% -0.50% 0.00% -60.00% -
  Horiz. % 220.00% 81.20% 120.00% 39.80% 40.00% 40.00% 100.00%
NAPS 1.9820 1.7945 1.6076 1.4192 1.5211 1.5648 1.5743 3.91%
  YoY % 10.45% 11.63% 13.28% -6.70% -2.79% -0.60% -
  Horiz. % 125.90% 113.99% 102.12% 90.15% 96.62% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 186.04 176.90 148.57 132.03 147.86 153.37 185.03 0.09%
  YoY % 5.17% 19.07% 12.53% -10.71% -3.59% -17.11% -
  Horiz. % 100.55% 95.61% 80.30% 71.36% 79.91% 82.89% 100.00%
EPS 23.51 22.72 11.27 -11.77 -3.89 0.17 19.81 2.89%
  YoY % 3.48% 101.60% 195.75% -202.57% -2,388.24% -99.14% -
  Horiz. % 118.68% 114.69% 56.89% -59.41% -19.64% 0.86% 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 1.9820 1.7945 1.4773 1.3080 1.3929 1.4353 1.4548 5.28%
  YoY % 10.45% 21.47% 12.94% -6.10% -2.95% -1.34% -
  Horiz. % 136.24% 123.35% 101.55% 89.91% 95.75% 98.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.1400 2.2200 2.1800 1.0300 0.8900 1.4700 1.9100 -
P/RPS 1.69 1.25 1.35 0.72 0.55 0.88 0.95 10.07%
  YoY % 35.20% -7.41% 87.50% 30.91% -37.50% -7.37% -
  Horiz. % 177.89% 131.58% 142.11% 75.79% 57.89% 92.63% 100.00%
P/EPS 13.36 9.77 17.78 -8.07 -20.97 800.51 8.91 6.98%
  YoY % 36.75% -45.05% 320.32% 61.52% -102.62% 8,884.40% -
  Horiz. % 149.94% 109.65% 199.55% -90.57% -235.35% 8,984.40% 100.00%
EY 7.49 10.23 5.62 -12.40 -4.77 0.12 11.23 -6.52%
  YoY % -26.78% 82.03% 145.32% -159.96% -4,075.00% -98.93% -
  Horiz. % 66.70% 91.10% 50.04% -110.42% -42.48% 1.07% 100.00%
DY 3.50 1.83 2.75 1.94 2.25 1.36 2.62 4.94%
  YoY % 91.26% -33.45% 41.75% -13.78% 65.44% -48.09% -
  Horiz. % 133.59% 69.85% 104.96% 74.05% 85.88% 51.91% 100.00%
P/NAPS 1.58 1.24 1.36 0.73 0.59 0.94 1.21 4.54%
  YoY % 27.42% -8.82% 86.30% 23.73% -37.23% -22.31% -
  Horiz. % 130.58% 102.48% 112.40% 60.33% 48.76% 77.69% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 27/04/11 -
Price 3.2600 2.1800 2.4300 1.2700 0.8800 1.4600 1.9700 -
P/RPS 1.75 1.23 1.50 0.89 0.55 0.87 0.98 10.14%
  YoY % 42.28% -18.00% 68.54% 61.82% -36.78% -11.22% -
  Horiz. % 178.57% 125.51% 153.06% 90.82% 56.12% 88.78% 100.00%
P/EPS 13.87 9.60 19.82 -9.95 -20.73 795.07 9.19 7.09%
  YoY % 44.48% -51.56% 299.20% 52.00% -102.61% 8,551.47% -
  Horiz. % 150.92% 104.46% 215.67% -108.27% -225.57% 8,651.47% 100.00%
EY 7.21 10.42 5.05 -10.05 -4.82 0.13 10.88 -6.62%
  YoY % -30.81% 106.34% 150.25% -108.51% -3,807.69% -98.81% -
  Horiz. % 66.27% 95.77% 46.42% -92.37% -44.30% 1.19% 100.00%
DY 3.37 1.86 2.47 1.57 2.27 1.37 2.54 4.82%
  YoY % 81.18% -24.70% 57.32% -30.84% 65.69% -46.06% -
  Horiz. % 132.68% 73.23% 97.24% 61.81% 89.37% 53.94% 100.00%
P/NAPS 1.64 1.21 1.51 0.89 0.58 0.93 1.25 4.63%
  YoY % 35.54% -19.87% 69.66% 53.45% -37.63% -25.60% -
  Horiz. % 131.20% 96.80% 120.80% 71.20% 46.40% 74.40% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers