[UNISEM] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -35.63%
YoY- -122.27%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,312,616 1,193,834 1,000,022 1,012,874 1,095,688 1,223,313 1,376,279 -0.78%
PBT 189,327 134,167 -24,171 -32,175 -20,530 58,288 191,048 -0.15%
Tax -16,385 -16,755 -22,479 -4,164 4,890 5,616 -14,896 1.59%
NP 172,942 117,412 -46,650 -36,339 -15,640 63,904 176,152 -0.30%
-
NP to SH 171,376 116,311 -43,553 -34,088 -15,336 63,112 176,311 -0.47%
-
Tax Rate 8.65% 12.49% - - - -9.63% 7.80% -
Total Cost 1,139,674 1,076,422 1,046,672 1,049,213 1,111,328 1,159,409 1,200,127 -0.85%
-
Net Worth 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 1,041,290 4.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 80,721 27,423 26,982 13,495 13,625 33,716 13,163 35.25%
Div Payout % 47.10% 23.58% 0.00% 0.00% 0.00% 53.42% 7.47% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,357,660 1,342,617 988,027 1,000,447 1,045,002 1,090,547 1,041,290 4.51%
NOSH 733,831 733,831 674,651 647,999 675,284 675,512 674,541 1.41%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.18% 9.83% -4.66% -3.59% -1.43% 5.22% 12.80% -
ROE 12.62% 8.66% -4.41% -3.41% -1.47% 5.79% 16.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 178.87 162.69 148.23 156.31 162.26 181.09 204.03 -2.16%
EPS 23.35 15.85 -6.46 -5.26 -2.27 9.34 26.14 -1.86%
DPS 11.00 3.74 4.00 2.08 2.00 5.00 1.95 33.38%
NAPS 1.8501 1.8296 1.4645 1.5439 1.5475 1.6144 1.5437 3.06%
Adjusted Per Share Value based on latest NOSH - 647,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 81.37 74.01 61.99 62.79 67.93 75.84 85.32 -0.78%
EPS 10.62 7.21 -2.70 -2.11 -0.95 3.91 10.93 -0.47%
DPS 5.00 1.70 1.67 0.84 0.84 2.09 0.82 35.12%
NAPS 0.8417 0.8323 0.6125 0.6202 0.6478 0.6761 0.6455 4.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.52 2.03 1.63 0.855 1.00 1.02 1.98 -
P/RPS 1.41 1.25 1.10 0.55 0.62 0.56 0.97 6.42%
P/EPS 10.79 12.81 -25.25 -16.25 -44.03 10.92 7.58 6.05%
EY 9.27 7.81 -3.96 -6.15 -2.27 9.16 13.20 -5.71%
DY 4.37 1.84 2.45 2.44 2.00 4.90 0.99 28.04%
P/NAPS 1.36 1.11 1.11 0.55 0.65 0.63 1.28 1.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 01/11/11 02/11/10 -
Price 2.45 2.30 1.68 0.875 0.95 1.26 1.83 -
P/RPS 1.37 1.41 1.13 0.56 0.59 0.70 0.90 7.24%
P/EPS 10.49 14.51 -26.02 -16.63 -41.83 13.49 7.00 6.96%
EY 9.53 6.89 -3.84 -6.01 -2.39 7.41 14.28 -6.51%
DY 4.49 1.62 2.38 2.38 2.11 3.97 1.07 26.97%
P/NAPS 1.32 1.26 1.15 0.57 0.61 0.78 1.19 1.74%

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