[UNISEM] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,280,864 1,211,276 1,003,869 991,245 1,096,677 1,183,577 1,412,597 -1.61%
PBT 165,801 144,172 77,974 -16,185 -20,528 26,018 206,021 -3.55%
Tax -16,694 -15,990 -16,009 -5,368 3,037 3,620 -17,644 -0.91%
NP 149,106 128,181 61,965 -21,553 -17,490 29,638 188,377 -3.81%
-
NP to SH 147,938 126,822 62,970 -19,449 -17,073 29,842 188,281 -3.93%
-
Tax Rate 10.07% 11.09% 20.53% - - -13.91% 8.56% -
Total Cost 1,131,757 1,083,094 941,904 1,012,798 1,114,167 1,153,938 1,224,220 -1.29%
-
Net Worth 1,357,660 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 4.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 68,490 587 17,991 - - - 269 151.54%
Div Payout % 46.30% 0.46% 28.57% - - - 0.14% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,357,660 1,342,617 988,077 1,042,632 1,042,933 1,088,358 1,040,512 4.52%
NOSH 733,831 733,831 674,685 675,324 673,947 674,156 674,038 1.42%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.64% 10.58% 6.17% -2.17% -1.59% 2.50% 13.34% -
ROE 10.90% 9.45% 6.37% -1.87% -1.64% 2.74% 18.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 174.54 165.06 148.79 146.78 162.72 175.56 209.57 -2.99%
EPS 20.16 18.21 9.33 -2.88 -2.53 4.43 27.93 -5.28%
DPS 9.33 0.08 2.67 0.00 0.00 0.00 0.04 147.90%
NAPS 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 1.5437 3.06%
Adjusted Per Share Value based on latest NOSH - 647,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.40 75.09 62.23 61.45 67.99 73.37 87.57 -1.61%
EPS 9.17 7.86 3.90 -1.21 -1.06 1.85 11.67 -3.93%
DPS 4.25 0.04 1.12 0.00 0.00 0.00 0.02 144.08%
NAPS 0.8417 0.8323 0.6125 0.6464 0.6465 0.6747 0.645 4.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.52 2.03 1.63 0.855 1.00 1.02 1.98 -
P/RPS 1.44 1.23 1.10 0.58 0.61 0.58 0.94 7.36%
P/EPS 12.50 11.75 17.46 -29.69 -39.47 23.04 7.09 9.90%
EY 8.00 8.51 5.73 -3.37 -2.53 4.34 14.11 -9.01%
DY 3.70 0.04 1.64 0.00 0.00 0.00 0.02 138.51%
P/NAPS 1.36 1.11 1.11 0.55 0.65 0.63 1.28 1.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 -
Price 2.45 2.30 1.68 0.875 0.95 1.26 1.83 -
P/RPS 1.40 1.39 1.13 0.60 0.58 0.72 0.87 8.24%
P/EPS 12.15 13.31 18.00 -30.38 -37.50 28.46 6.55 10.83%
EY 8.23 7.51 5.56 -3.29 -2.67 3.51 15.26 -9.77%
DY 3.81 0.03 1.59 0.00 0.00 0.00 0.02 139.68%
P/NAPS 1.32 1.26 1.15 0.57 0.61 0.78 1.19 1.74%

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