[UNISEM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.88%
YoY- -36.8%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,320,276 1,137,497 973,529 1,049,046 1,100,927 1,305,814 1,289,106 0.39%
PBT 191,439 120,910 -57,676 -22,554 -27,407 111,711 160,932 2.93%
Tax -16,651 -17,026 -17,214 -4,342 8,327 -757 -11,162 6.88%
NP 174,788 103,884 -74,890 -26,896 -19,080 110,954 149,770 2.60%
-
NP to SH 172,946 103,233 -71,322 -25,134 -18,373 109,378 150,604 2.33%
-
Tax Rate 8.70% 14.08% - - - 0.68% 6.94% -
Total Cost 1,145,488 1,033,613 1,048,419 1,075,942 1,120,007 1,194,860 1,139,336 0.08%
-
Net Worth 1,328,087 1,126,437 943,166 1,027,775 1,056,538 1,076,686 1,005,577 4.74%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 55,257 40,696 13,489 13,495 13,625 33,919 12,961 27.30%
Div Payout % 31.95% 39.42% 0.00% 0.00% 0.00% 31.01% 8.61% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,328,087 1,126,437 943,166 1,027,775 1,056,538 1,076,686 1,005,577 4.74%
NOSH 733,831 683,725 673,354 676,612 676,964 675,674 518,338 5.95%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.24% 9.13% -7.69% -2.56% -1.73% 8.50% 11.62% -
ROE 13.02% 9.16% -7.56% -2.45% -1.74% 10.16% 14.98% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 179.92 166.37 144.58 155.04 162.63 193.26 248.70 -5.24%
EPS 23.57 15.10 -10.59 -3.71 -2.71 16.19 29.06 -3.42%
DPS 7.53 6.03 2.00 2.00 2.00 5.03 2.50 20.15%
NAPS 1.8098 1.6475 1.4007 1.519 1.5607 1.5935 1.94 -1.15%
Adjusted Per Share Value based on latest NOSH - 676,612
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 81.85 70.52 60.35 65.03 68.25 80.95 79.92 0.39%
EPS 10.72 6.40 -4.42 -1.56 -1.14 6.78 9.34 2.32%
DPS 3.43 2.52 0.84 0.84 0.84 2.10 0.80 27.42%
NAPS 0.8233 0.6983 0.5847 0.6372 0.655 0.6675 0.6234 4.74%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.40 2.33 1.46 0.95 1.36 1.59 2.90 -
P/RPS 1.33 1.40 1.01 0.61 0.84 0.82 1.17 2.15%
P/EPS 10.18 15.43 -13.78 -25.57 -50.11 9.82 9.98 0.33%
EY 9.82 6.48 -7.25 -3.91 -2.00 10.18 10.02 -0.33%
DY 3.14 2.59 1.37 2.11 1.47 3.16 0.86 24.06%
P/NAPS 1.33 1.41 1.04 0.63 0.87 1.00 1.49 -1.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 -
Price 2.55 2.36 1.69 1.01 1.25 1.40 2.29 -
P/RPS 1.42 1.42 1.17 0.65 0.77 0.72 0.92 7.49%
P/EPS 10.82 15.63 -15.96 -27.19 -46.06 8.65 7.88 5.42%
EY 9.24 6.40 -6.27 -3.68 -2.17 11.56 12.69 -5.14%
DY 2.95 2.56 1.19 1.98 1.60 3.59 1.09 18.03%
P/NAPS 1.41 1.43 1.21 0.66 0.80 0.88 1.18 3.00%

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 ⃤ & 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