[UNISEM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 30.23%
YoY- -13.92%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 959,258 912,192 990,554 991,245 993,308 998,892 1,091,948 -8.29%
PBT 51,022 44,272 -94,791 -16,185 -23,208 -41,292 -35,432 -
Tax -12,328 -8,852 -14,498 -5,368 -6,896 160 2,140 -
NP 38,694 35,420 -109,289 -21,553 -30,104 -41,132 -33,292 -
-
NP to SH 40,214 37,064 -105,368 -19,449 -27,878 -38,976 -32,306 -
-
Tax Rate 24.16% 19.99% - - - - - -
Total Cost 920,564 876,772 1,099,843 1,012,798 1,023,412 1,040,024 1,125,240 -12.55%
-
Net Worth 945,096 959,876 960,379 1,042,632 1,022,866 1,022,179 1,028,261 -5.48%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 13,482 - - - 13,488 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 945,096 959,876 960,379 1,042,632 1,022,866 1,022,179 1,028,261 -5.48%
NOSH 674,731 676,350 674,139 675,324 673,381 671,999 674,446 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.03% 3.88% -11.03% -2.17% -3.03% -4.12% -3.05% -
ROE 4.26% 3.86% -10.97% -1.87% -2.73% -3.81% -3.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 142.17 134.87 146.94 146.78 147.51 148.64 161.90 -8.32%
EPS 5.96 5.48 -15.63 -2.88 -4.14 -5.80 -4.79 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.4007 1.4192 1.4246 1.5439 1.519 1.5211 1.5246 -5.50%
Adjusted Per Share Value based on latest NOSH - 647,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.47 56.55 61.41 61.45 61.58 61.92 67.69 -8.29%
EPS 2.49 2.30 -6.53 -1.21 -1.73 -2.42 -2.00 -
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.84 -
NAPS 0.5859 0.5951 0.5954 0.6464 0.6341 0.6337 0.6375 -5.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.03 1.00 0.855 0.95 0.89 0.86 -
P/RPS 1.03 0.76 0.68 0.58 0.64 0.60 0.53 55.92%
P/EPS 24.50 18.80 -6.40 -29.69 -22.95 -15.34 -17.95 -
EY 4.08 5.32 -15.63 -3.37 -4.36 -6.52 -5.57 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.33 -
P/NAPS 1.04 0.73 0.70 0.55 0.63 0.59 0.56 51.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 08/05/14 26/02/14 07/11/13 24/07/13 24/04/13 18/02/13 -
Price 1.69 1.27 1.07 0.875 1.01 0.88 0.99 -
P/RPS 1.19 0.94 0.73 0.60 0.68 0.59 0.61 56.31%
P/EPS 28.36 23.18 -6.85 -30.38 -24.40 -15.17 -20.67 -
EY 3.53 4.31 -14.61 -3.29 -4.10 -6.59 -4.84 -
DY 0.00 0.00 1.87 0.00 0.00 0.00 2.02 -
P/NAPS 1.21 0.89 0.75 0.57 0.66 0.58 0.65 51.49%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment