[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 117.0%
YoY- 244.25%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 725,991 638,698 578,847 479,629 496,654 539,556 599,494 3.23%
PBT 98,761 80,236 61,902 25,511 -11,604 -24,482 17,306 33.64%
Tax -10,871 -7,215 -6,421 -6,164 -3,448 3,034 33 -
NP 87,890 73,021 55,481 19,347 -15,052 -21,448 17,339 31.03%
-
NP to SH 86,993 72,325 54,918 20,107 -13,939 -21,111 17,113 31.09%
-
Tax Rate 11.01% 8.99% 10.37% 24.16% - - -0.19% -
Total Cost 638,101 565,677 523,366 460,282 511,706 561,004 582,155 1.53%
-
Net Worth 1,456,214 1,328,087 1,118,385 945,096 1,022,866 1,052,649 1,073,604 5.20%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 25,684 25,684 203 - - - - -
Div Payout % 29.52% 35.51% 0.37% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,456,214 1,328,087 1,118,385 945,096 1,022,866 1,052,649 1,073,604 5.20%
NOSH 733,831 733,831 678,838 674,731 673,381 674,472 673,740 1.43%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.11% 11.43% 9.58% 4.03% -3.03% -3.98% 2.89% -
ROE 5.97% 5.45% 4.91% 2.13% -1.36% -2.01% 1.59% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 98.93 87.04 85.27 71.08 73.76 80.00 88.98 1.78%
EPS 11.85 9.86 8.09 2.98 -2.07 -3.13 2.54 29.23%
DPS 3.50 3.50 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.9844 1.8098 1.6475 1.4007 1.519 1.5607 1.5935 3.72%
Adjusted Per Share Value based on latest NOSH - 673,354
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 45.01 39.59 35.88 29.73 30.79 33.45 37.16 3.24%
EPS 5.39 4.48 3.40 1.25 -0.86 -1.31 1.06 31.10%
DPS 1.59 1.59 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.9028 0.8233 0.6933 0.5859 0.6341 0.6526 0.6656 5.20%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.58 2.40 2.33 1.46 0.95 1.36 1.59 -
P/RPS 3.62 2.76 2.73 2.05 1.29 1.70 1.79 12.44%
P/EPS 30.20 24.35 28.80 48.99 -45.89 -43.45 62.60 -11.42%
EY 3.31 4.11 3.47 2.04 -2.18 -2.30 1.60 12.86%
DY 0.98 1.46 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.33 1.41 1.04 0.63 0.87 1.00 10.28%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 28/07/11 -
Price 4.07 2.55 2.36 1.69 1.01 1.25 1.40 -
P/RPS 4.11 2.93 2.77 2.38 1.37 1.56 1.57 17.37%
P/EPS 34.33 25.87 29.17 56.71 -48.79 -39.94 55.12 -7.58%
EY 2.91 3.87 3.43 1.76 -2.05 -2.50 1.81 8.22%
DY 0.86 1.37 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.41 1.43 1.21 0.66 0.80 0.88 15.12%

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