[UNISEM] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 257.1%
YoY- 164.94%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,465,727 1,322,780 1,260,425 1,038,279 990,554 1,091,948 1,160,863 3.95%
PBT 180,779 187,158 173,105 84,519 -94,791 -35,432 14,381 52.42%
Tax -19,375 -23,815 -15,857 -16,769 -14,498 2,140 5,326 -
NP 161,404 163,343 157,248 67,750 -109,289 -33,292 19,707 41.93%
-
NP to SH 159,461 162,289 155,539 68,422 -105,368 -32,306 19,851 41.47%
-
Tax Rate 10.72% 12.72% 9.16% 19.84% - - -37.03% -
Total Cost 1,304,323 1,159,437 1,103,177 970,529 1,099,843 1,125,240 1,141,156 2.25%
-
Net Worth 1,455,480 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 4.76%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 80,721 80,721 29,778 40,491 13,489 13,495 13,625 34.47%
Div Payout % 50.62% 49.74% 19.15% 59.18% 0.00% 0.00% 68.64% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,455,480 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 4.76%
NOSH 733,831 733,831 733,831 674,968 674,450 674,775 681,282 1.24%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.01% 12.35% 12.48% 6.53% -11.03% -3.05% 1.70% -
ROE 10.96% 11.48% 11.51% 6.67% -10.97% -3.14% 1.80% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 199.74 180.26 171.76 153.83 146.87 161.82 170.39 2.68%
EPS 21.73 22.12 21.20 10.14 -15.62 -4.79 2.91 39.76%
DPS 11.00 11.00 4.06 6.00 2.00 2.00 2.00 32.82%
NAPS 1.9834 1.9264 1.8422 1.5206 1.4246 1.5246 1.6157 3.47%
Adjusted Per Share Value based on latest NOSH - 674,968
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 90.87 82.00 78.14 64.37 61.41 67.69 71.97 3.95%
EPS 9.89 10.06 9.64 4.24 -6.53 -2.00 1.23 41.49%
DPS 5.00 5.00 1.85 2.51 0.84 0.84 0.84 34.58%
NAPS 0.9023 0.8764 0.8381 0.6363 0.5956 0.6378 0.6824 4.76%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.65 2.36 2.38 1.78 1.00 0.86 1.09 -
P/RPS 1.83 1.31 1.39 1.16 0.68 0.53 0.64 19.11%
P/EPS 16.80 10.67 11.23 17.56 -6.40 -17.96 37.41 -12.48%
EY 5.95 9.37 8.91 5.69 -15.62 -5.57 2.67 14.27%
DY 3.01 4.66 1.71 3.37 2.00 2.33 1.83 8.63%
P/NAPS 1.84 1.23 1.29 1.17 0.70 0.56 0.67 18.31%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 -
Price 2.95 2.74 2.24 2.12 1.07 0.99 1.47 -
P/RPS 1.48 1.52 1.30 1.38 0.73 0.61 0.86 9.46%
P/EPS 13.58 12.39 10.57 20.91 -6.85 -20.68 50.45 -19.63%
EY 7.37 8.07 9.46 4.78 -14.60 -4.84 1.98 24.46%
DY 3.73 4.01 1.81 2.83 1.87 2.02 1.36 18.29%
P/NAPS 1.49 1.42 1.22 1.39 0.75 0.65 0.91 8.55%

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