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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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