[UNISEM] YoY TTM 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- 17.41%
YoY- -183.77%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,410,073 1,320,276 1,137,497 973,529 1,049,046 1,100,927 1,305,814 1.28%
PBT 205,683 191,439 120,910 -57,676 -22,554 -27,407 111,711 10.69%
Tax -27,471 -16,651 -17,026 -17,214 -4,342 8,327 -757 81.85%
NP 178,212 174,788 103,884 -74,890 -26,896 -19,080 110,954 8.21%
-
NP to SH 176,957 172,946 103,233 -71,322 -25,134 -18,373 109,378 8.34%
-
Tax Rate 13.36% 8.70% 14.08% - - - 0.68% -
Total Cost 1,231,861 1,145,488 1,033,613 1,048,419 1,075,942 1,120,007 1,194,860 0.50%
-
Net Worth 1,456,214 1,328,087 1,126,437 943,166 1,027,775 1,056,538 1,076,686 5.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 80,721 55,257 40,696 13,489 13,495 13,625 33,919 15.53%
Div Payout % 45.62% 31.95% 39.42% 0.00% 0.00% 0.00% 31.01% -
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 1,126,437 943,166 1,027,775 1,056,538 1,076,686 5.15%
NOSH 733,831 733,831 683,725 673,354 676,612 676,964 675,674 1.38%
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 12.64% 13.24% 9.13% -7.69% -2.56% -1.73% 8.50% -
ROE 12.15% 13.02% 9.16% -7.56% -2.45% -1.74% 10.16% -
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 192.15 179.92 166.37 144.58 155.04 162.63 193.26 -0.09%
EPS 24.11 23.57 15.10 -10.59 -3.71 -2.71 16.19 6.85%
DPS 11.00 7.53 6.03 2.00 2.00 2.00 5.03 13.91%
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 87.41 81.85 70.52 60.35 65.03 68.25 80.95 1.28%
EPS 10.97 10.72 6.40 -4.42 -1.56 -1.14 6.78 8.34%
DPS 5.00 3.43 2.52 0.84 0.84 0.84 2.10 15.54%
NAPS 0.9028 0.8233 0.6983 0.5847 0.6372 0.655 0.6675 5.15%
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 1.86 1.33 1.40 1.01 0.61 0.84 0.82 14.61%
P/EPS 14.85 10.18 15.43 -13.78 -25.57 -50.11 9.82 7.12%
EY 6.74 9.82 6.48 -7.25 -3.91 -2.00 10.18 -6.63%
DY 3.07 3.14 2.59 1.37 2.11 1.47 3.16 -0.47%
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 2.12 1.42 1.42 1.17 0.65 0.77 0.72 19.70%
P/EPS 16.88 10.82 15.63 -15.96 -27.19 -46.06 8.65 11.77%
EY 5.92 9.24 6.40 -6.27 -3.68 -2.17 11.56 -10.54%
DY 2.70 2.95 2.56 1.19 1.98 1.60 3.59 -4.63%
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