[UNISEM] QoQ TTM Result on 31-Dec-2013 [#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
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,000,022 973,529 968,879 990,554 1,012,874 1,049,046 1,085,060 -5.29%
PBT -24,171 -57,676 -73,400 -94,791 -32,175 -22,554 -29,515 -12.45%
Tax -22,479 -17,214 -16,751 -14,498 -4,164 -4,342 -374 1430.57%
NP -46,650 -74,890 -90,151 -109,289 -36,339 -26,896 -29,889 34.51%
-
NP to SH -43,553 -71,322 -86,358 -105,368 -34,088 -25,134 -28,521 32.57%
-
Tax Rate - - - - - - - -
Total Cost 1,046,672 1,048,419 1,059,030 1,099,843 1,049,213 1,075,942 1,114,949 -4.12%
-
Net Worth 988,027 943,166 959,876 960,821 1,000,447 1,027,775 1,022,179 -2.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 26,982 13,489 13,489 13,489 13,495 13,495 13,495 58.64%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 988,027 943,166 959,876 960,821 1,000,447 1,027,775 1,022,179 -2.23%
NOSH 674,651 673,354 676,350 674,450 647,999 676,612 671,999 0.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.66% -7.69% -9.30% -11.03% -3.59% -2.56% -2.75% -
ROE -4.41% -7.56% -9.00% -10.97% -3.41% -2.45% -2.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 148.23 144.58 143.25 146.87 156.31 155.04 161.47 -5.53%
EPS -6.46 -10.59 -12.77 -15.62 -5.26 -3.71 -4.24 32.37%
DPS 4.00 2.00 1.99 2.00 2.08 2.00 2.00 58.67%
NAPS 1.4645 1.4007 1.4192 1.4246 1.5439 1.519 1.5211 -2.49%
Adjusted Per Share Value based on latest NOSH - 674,450
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.99 60.35 60.06 61.41 62.79 65.03 67.27 -5.29%
EPS -2.70 -4.42 -5.35 -6.53 -2.11 -1.56 -1.77 32.47%
DPS 1.67 0.84 0.84 0.84 0.84 0.84 0.84 58.04%
NAPS 0.6125 0.5847 0.5951 0.5956 0.6202 0.6372 0.6337 -2.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.63 1.46 1.03 1.00 0.855 0.95 0.89 -
P/RPS 1.10 1.01 0.72 0.68 0.55 0.61 0.55 58.67%
P/EPS -25.25 -13.78 -8.07 -6.40 -16.25 -25.57 -20.97 13.16%
EY -3.96 -7.25 -12.40 -15.62 -6.15 -3.91 -4.77 -11.65%
DY 2.45 1.37 1.94 2.00 2.44 2.11 2.25 5.83%
P/NAPS 1.11 1.04 0.73 0.70 0.55 0.63 0.59 52.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 24/07/14 08/05/14 26/02/14 07/11/13 24/07/13 24/04/13 -
Price 1.68 1.69 1.27 1.07 0.875 1.01 0.88 -
P/RPS 1.13 1.17 0.89 0.73 0.56 0.65 0.55 61.54%
P/EPS -26.02 -15.96 -9.95 -6.85 -16.63 -27.19 -20.73 16.34%
EY -3.84 -6.27 -10.05 -14.60 -6.01 -3.68 -4.82 -14.04%
DY 2.38 1.19 1.57 1.87 2.38 1.98 2.27 3.20%
P/NAPS 1.15 1.21 0.89 0.75 0.57 0.66 0.58 57.76%

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