[UNISEM] YoY Quarter 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- -13909.41%
YoY- -365.52%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 362,132 351,968 285,377 247,120 269,440 273,180 335,630 1.27%
PBT 62,807 64,976 26,038 -82,652 -20,036 -5,134 38,773 8.36%
Tax -11,294 -3,864 -4,762 -10,472 -138 2,612 2,902 -
NP 51,513 61,112 21,276 -93,124 -20,174 -2,522 41,675 3.59%
-
NP to SH 51,335 60,422 21,194 -90,781 -19,501 -2,531 40,730 3.92%
-
Tax Rate 17.98% 5.95% 18.29% - - - -7.48% -
Total Cost 310,619 290,856 264,101 340,244 289,614 275,702 293,955 0.92%
-
Net Worth 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 4.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 29,353 29,353 26,998 13,489 13,495 13,625 33,716 -2.28%
Div Payout % 57.18% 48.58% 127.39% 0.00% 0.00% 0.00% 82.78% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,413,652 1,351,863 1,026,356 960,821 1,028,762 1,100,747 1,060,193 4.90%
NOSH 733,831 733,831 674,968 674,450 674,775 681,282 674,337 1.41%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.22% 17.36% 7.46% -37.68% -7.49% -0.92% 12.42% -
ROE 3.63% 4.47% 2.06% -9.45% -1.90% -0.23% 3.84% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.35 47.96 42.28 36.64 39.93 40.10 49.77 -0.14%
EPS 7.00 8.23 3.14 -13.46 -2.89 -0.38 6.04 2.48%
DPS 4.00 4.00 4.00 2.00 2.00 2.00 5.00 -3.64%
NAPS 1.9264 1.8422 1.5206 1.4246 1.5246 1.6157 1.5722 3.44%
Adjusted Per Share Value based on latest NOSH - 674,450
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.45 21.82 17.69 15.32 16.70 16.94 20.81 1.27%
EPS 3.18 3.75 1.31 -5.63 -1.21 -0.16 2.52 3.94%
DPS 1.82 1.82 1.67 0.84 0.84 0.84 2.09 -2.27%
NAPS 0.8764 0.8381 0.6363 0.5956 0.6378 0.6824 0.6572 4.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.36 2.38 1.78 1.00 0.86 1.09 2.30 -
P/RPS 4.78 4.96 4.21 2.73 2.15 2.72 4.62 0.56%
P/EPS 33.74 28.91 56.69 -7.43 -29.76 -293.40 38.08 -1.99%
EY 2.96 3.46 1.76 -13.46 -3.36 -0.34 2.63 1.98%
DY 1.69 1.68 2.25 2.00 2.33 1.83 2.17 -4.07%
P/NAPS 1.23 1.29 1.17 0.70 0.56 0.67 1.46 -2.81%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 21/02/12 24/02/11 -
Price 2.74 2.24 2.12 1.07 0.99 1.47 1.80 -
P/RPS 5.55 4.67 5.01 2.92 2.48 3.67 3.62 7.37%
P/EPS 39.17 27.21 67.52 -7.95 -34.26 -395.69 29.80 4.65%
EY 2.55 3.68 1.48 -12.58 -2.92 -0.25 3.36 -4.48%
DY 1.46 1.79 1.89 1.87 2.02 1.36 2.78 -10.16%
P/NAPS 1.42 1.22 1.39 0.75 0.65 0.91 1.14 3.72%

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