Highlights

[UNISEM] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     16.67%    YoY -     173.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,271,232 1,260,425 1,211,276 1,157,694 1,120,228 1,038,279 1,003,869 17.03%
  QoQ % 0.86% 4.06% 4.63% 3.34% 7.89% 3.43% -
  Horiz. % 126.63% 125.56% 120.66% 115.32% 111.59% 103.43% 100.00%
PBT 153,704 173,105 144,172 123,804 107,900 84,519 77,974 57.15%
  QoQ % -11.21% 20.07% 16.45% 14.74% 27.66% 8.39% -
  Horiz. % 197.12% 222.00% 184.90% 158.77% 138.38% 108.39% 100.00%
Tax -12,648 -15,857 -15,990 -12,842 -12,452 -16,769 -16,009 -14.53%
  QoQ % 20.24% 0.84% -24.52% -3.13% 25.74% -4.75% -
  Horiz. % 79.00% 99.05% 99.88% 80.22% 77.78% 104.75% 100.00%
NP 141,056 157,248 128,181 110,962 95,448 67,750 61,965 72.96%
  QoQ % -10.30% 22.68% 15.52% 16.25% 40.88% 9.34% -
  Horiz. % 227.64% 253.77% 206.86% 179.07% 154.03% 109.34% 100.00%
NP to SH 138,788 155,539 126,822 109,836 94,140 68,422 62,970 69.28%
  QoQ % -10.77% 22.64% 15.47% 16.67% 37.59% 8.66% -
  Horiz. % 220.40% 247.00% 201.40% 174.42% 149.50% 108.66% 100.00%
Tax Rate 8.23 % 9.16 % 11.09 % 10.37 % 11.54 % 19.84 % 20.53 % -45.60%
  QoQ % -10.15% -17.40% 6.94% -10.14% -41.83% -3.36% -
  Horiz. % 40.09% 44.62% 54.02% 50.51% 56.21% 96.64% 100.00%
Total Cost 1,130,176 1,103,177 1,083,094 1,046,732 1,024,780 970,529 941,904 12.90%
  QoQ % 2.45% 1.85% 3.47% 2.14% 5.59% 3.04% -
  Horiz. % 119.99% 117.12% 114.99% 111.13% 108.80% 103.04% 100.00%
Net Worth 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 988,077 21.08%
  QoQ % -2.59% 0.69% 20.05% 3.16% 5.76% 3.74% -
  Horiz. % 133.27% 136.82% 135.88% 113.19% 109.72% 103.74% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 73,383 587 407 - 40,446 17,991 -
  QoQ % 0.00% 12,400.02% 44.13% 0.00% 0.00% 124.81% -
  Horiz. % 0.00% 407.87% 3.26% 2.26% 0.00% 224.81% 100.00%
Div Payout % - % 47.18 % 0.46 % 0.37 % - % 59.11 % 28.57 % -
  QoQ % 0.00% 10,156.52% 24.32% 0.00% 0.00% 106.90% -
  Horiz. % 0.00% 165.14% 1.61% 1.30% 0.00% 206.90% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 988,077 21.08%
  QoQ % -2.59% 0.69% 20.05% 3.16% 5.76% 3.74% -
  Horiz. % 133.27% 136.82% 135.88% 113.19% 109.72% 103.74% 100.00%
NOSH 733,831 733,831 733,831 678,838 674,355 674,108 674,685 5.76%
  QoQ % 0.00% 0.00% 8.10% 0.66% 0.04% -0.09% -
  Horiz. % 108.77% 108.77% 108.77% 100.62% 99.95% 99.91% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.10 % 12.48 % 10.58 % 9.58 % 8.52 % 6.53 % 6.17 % 47.87%
  QoQ % -11.06% 17.96% 10.44% 12.44% 30.47% 5.83% -
  Horiz. % 179.90% 202.27% 171.47% 155.27% 138.09% 105.83% 100.00%
ROE 10.54 % 11.51 % 9.45 % 9.82 % 8.68 % 6.67 % 6.37 % 39.85%
  QoQ % -8.43% 21.80% -3.77% 13.13% 30.13% 4.71% -
  Horiz. % 165.46% 180.69% 148.35% 154.16% 136.26% 104.71% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 173.23 171.76 165.06 170.54 166.12 154.02 148.79 10.66%
  QoQ % 0.86% 4.06% -3.21% 2.66% 7.86% 3.52% -
  Horiz. % 116.43% 115.44% 110.93% 114.62% 111.65% 103.52% 100.00%
EPS 18.92 22.04 18.21 16.18 13.96 10.15 9.33 60.14%
  QoQ % -14.16% 21.03% 12.55% 15.90% 37.54% 8.79% -
  Horiz. % 202.79% 236.23% 195.18% 173.42% 149.62% 108.79% 100.00%
DPS 0.00 10.00 0.08 0.06 0.00 6.00 2.67 -
  QoQ % 0.00% 12,400.00% 33.33% 0.00% 0.00% 124.72% -
  Horiz. % 0.00% 374.53% 3.00% 2.25% 0.00% 224.72% 100.00%
NAPS 1.7945 1.8422 1.8296 1.6475 1.6076 1.5206 1.4645 14.49%
  QoQ % -2.59% 0.69% 11.05% 2.48% 5.72% 3.83% -
  Horiz. % 122.53% 125.79% 124.93% 112.50% 109.77% 103.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 173.23 171.76 165.06 157.76 152.65 141.49 136.80 17.03%
  QoQ % 0.86% 4.06% 4.63% 3.35% 7.89% 3.43% -
  Horiz. % 126.63% 125.56% 120.66% 115.32% 111.59% 103.43% 100.00%
EPS 18.92 22.04 18.21 14.97 12.83 9.32 8.58 69.34%
  QoQ % -14.16% 21.03% 21.64% 16.68% 37.66% 8.62% -
  Horiz. % 220.51% 256.88% 212.24% 174.48% 149.53% 108.62% 100.00%
DPS 0.00 10.00 0.08 0.06 0.00 5.51 2.45 -
  QoQ % 0.00% 12,400.00% 33.33% 0.00% 0.00% 124.90% -
  Horiz. % 0.00% 408.16% 3.27% 2.45% 0.00% 224.90% 100.00%
NAPS 1.7945 1.8422 1.8296 1.5240 1.4773 1.3968 1.3465 21.08%
  QoQ % -2.59% 0.69% 20.05% 3.16% 5.76% 3.74% -
  Horiz. % 133.27% 136.81% 135.88% 113.18% 109.71% 103.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.2200 2.3800 2.0300 2.3300 2.1800 1.7800 1.6300 -
P/RPS 1.28 1.39 1.23 1.37 1.31 1.16 1.10 10.62%
  QoQ % -7.91% 13.01% -10.22% 4.58% 12.93% 5.45% -
  Horiz. % 116.36% 126.36% 111.82% 124.55% 119.09% 105.45% 100.00%
P/EPS 11.74 11.23 11.75 14.40 15.62 17.54 17.46 -23.23%
  QoQ % 4.54% -4.43% -18.40% -7.81% -10.95% 0.46% -
  Horiz. % 67.24% 64.32% 67.30% 82.47% 89.46% 100.46% 100.00%
EY 8.52 8.91 8.51 6.94 6.40 5.70 5.73 30.24%
  QoQ % -4.38% 4.70% 22.62% 8.44% 12.28% -0.52% -
  Horiz. % 148.69% 155.50% 148.52% 121.12% 111.69% 99.48% 100.00%
DY 0.00 4.20 0.04 0.03 0.00 3.37 1.64 -
  QoQ % 0.00% 10,400.00% 33.33% 0.00% 0.00% 105.49% -
  Horiz. % 0.00% 256.10% 2.44% 1.83% 0.00% 205.49% 100.00%
P/NAPS 1.24 1.29 1.11 1.41 1.36 1.17 1.11 7.66%
  QoQ % -3.88% 16.22% -21.28% 3.68% 16.24% 5.41% -
  Horiz. % 111.71% 116.22% 100.00% 127.03% 122.52% 105.41% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 30/10/14 -
Price 2.1800 2.2400 2.3000 2.3600 2.4300 2.1200 1.6800 -
P/RPS 1.26 1.30 1.39 1.38 1.46 1.38 1.13 7.52%
  QoQ % -3.08% -6.47% 0.72% -5.48% 5.80% 22.12% -
  Horiz. % 111.50% 115.04% 123.01% 122.12% 129.20% 122.12% 100.00%
P/EPS 11.53 10.57 13.31 14.59 17.41 20.89 18.00 -25.67%
  QoQ % 9.08% -20.59% -8.77% -16.20% -16.66% 16.06% -
  Horiz. % 64.06% 58.72% 73.94% 81.06% 96.72% 116.06% 100.00%
EY 8.68 9.46 7.51 6.86 5.74 4.79 5.56 34.54%
  QoQ % -8.25% 25.97% 9.48% 19.51% 19.83% -13.85% -
  Horiz. % 156.12% 170.14% 135.07% 123.38% 103.24% 86.15% 100.00%
DY 0.00 4.46 0.03 0.03 0.00 2.83 1.59 -
  QoQ % 0.00% 14,766.67% 0.00% 0.00% 0.00% 77.99% -
  Horiz. % 0.00% 280.50% 1.89% 1.89% 0.00% 177.99% 100.00%
P/NAPS 1.21 1.22 1.26 1.43 1.51 1.39 1.15 3.45%
  QoQ % -0.82% -3.17% -11.89% -5.30% 8.63% 20.87% -
  Horiz. % 105.22% 106.09% 109.57% 124.35% 131.30% 120.87% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers