Highlights

[UNISEM] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     56.59%    YoY -     423.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,157,694 1,120,228 1,038,279 1,003,869 959,258 912,192 990,554 10.99%
  QoQ % 3.34% 7.89% 3.43% 4.65% 5.16% -7.91% -
  Horiz. % 116.87% 113.09% 104.82% 101.34% 96.84% 92.09% 100.00%
PBT 123,804 107,900 84,519 77,974 51,022 44,272 -94,791 -
  QoQ % 14.74% 27.66% 8.39% 52.83% 15.25% 146.70% -
  Horiz. % -130.61% -113.83% -89.16% -82.26% -53.83% -46.70% 100.00%
Tax -12,842 -12,452 -16,769 -16,009 -12,328 -8,852 -14,498 -7.79%
  QoQ % -3.13% 25.74% -4.75% -29.86% -39.27% 38.94% -
  Horiz. % 88.58% 85.89% 115.66% 110.42% 85.03% 61.06% 100.00%
NP 110,962 95,448 67,750 61,965 38,694 35,420 -109,289 -
  QoQ % 16.25% 40.88% 9.34% 60.14% 9.24% 132.41% -
  Horiz. % -101.53% -87.34% -61.99% -56.70% -35.41% -32.41% 100.00%
NP to SH 109,836 94,140 68,422 62,970 40,214 37,064 -105,368 -
  QoQ % 16.67% 37.59% 8.66% 56.59% 8.50% 135.18% -
  Horiz. % -104.24% -89.34% -64.94% -59.76% -38.17% -35.18% 100.00%
Tax Rate 10.37 % 11.54 % 19.84 % 20.53 % 24.16 % 19.99 % - % -
  QoQ % -10.14% -41.83% -3.36% -15.02% 20.86% 0.00% -
  Horiz. % 51.88% 57.73% 99.25% 102.70% 120.86% 100.00% -
Total Cost 1,046,732 1,024,780 970,529 941,904 920,564 876,772 1,099,843 -3.25%
  QoQ % 2.14% 5.59% 3.04% 2.32% 4.99% -20.28% -
  Horiz. % 95.17% 93.18% 88.24% 85.64% 83.70% 79.72% 100.00%
Net Worth 1,118,385 1,084,093 1,025,049 988,077 945,096 959,876 960,379 10.72%
  QoQ % 3.16% 5.76% 3.74% 4.55% -1.54% -0.05% -
  Horiz. % 116.45% 112.88% 106.73% 102.88% 98.41% 99.95% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 407 - 40,446 17,991 - - 13,482 -90.36%
  QoQ % 0.00% 0.00% 124.81% 0.00% 0.00% 0.00% -
  Horiz. % 3.02% 0.00% 299.99% 133.44% 0.00% 0.00% 100.00%
Div Payout % 0.37 % - % 59.11 % 28.57 % - % - % - % -
  QoQ % 0.00% 0.00% 106.90% 0.00% 0.00% 0.00% -
  Horiz. % 1.30% 0.00% 206.90% 100.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,118,385 1,084,093 1,025,049 988,077 945,096 959,876 960,379 10.72%
  QoQ % 3.16% 5.76% 3.74% 4.55% -1.54% -0.05% -
  Horiz. % 116.45% 112.88% 106.73% 102.88% 98.41% 99.95% 100.00%
NOSH 678,838 674,355 674,108 674,685 674,731 676,350 674,139 0.47%
  QoQ % 0.66% 0.04% -0.09% -0.01% -0.24% 0.33% -
  Horiz. % 100.70% 100.03% 100.00% 100.08% 100.09% 100.33% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.58 % 8.52 % 6.53 % 6.17 % 4.03 % 3.88 % -11.03 % -
  QoQ % 12.44% 30.47% 5.83% 53.10% 3.87% 135.18% -
  Horiz. % -86.85% -77.24% -59.20% -55.94% -36.54% -35.18% 100.00%
ROE 9.82 % 8.68 % 6.67 % 6.37 % 4.26 % 3.86 % -10.97 % -
  QoQ % 13.13% 30.13% 4.71% 49.53% 10.36% 135.19% -
  Horiz. % -89.52% -79.12% -60.80% -58.07% -38.83% -35.19% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 170.54 166.12 154.02 148.79 142.17 134.87 146.94 10.47%
  QoQ % 2.66% 7.86% 3.52% 4.66% 5.41% -8.21% -
  Horiz. % 116.06% 113.05% 104.82% 101.26% 96.75% 91.79% 100.00%
EPS 16.18 13.96 10.15 9.33 5.96 5.48 -15.63 -
  QoQ % 15.90% 37.54% 8.79% 56.54% 8.76% 135.06% -
  Horiz. % -103.52% -89.32% -64.94% -59.69% -38.13% -35.06% 100.00%
DPS 0.06 0.00 6.00 2.67 0.00 0.00 2.00 -90.41%
  QoQ % 0.00% 0.00% 124.72% 0.00% 0.00% 0.00% -
  Horiz. % 3.00% 0.00% 300.00% 133.50% 0.00% 0.00% 100.00%
NAPS 1.6475 1.6076 1.5206 1.4645 1.4007 1.4192 1.4246 10.21%
  QoQ % 2.48% 5.72% 3.83% 4.55% -1.30% -0.38% -
  Horiz. % 115.65% 112.85% 106.74% 102.80% 98.32% 99.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 157.76 152.65 141.49 136.80 130.72 124.31 134.98 10.99%
  QoQ % 3.35% 7.89% 3.43% 4.65% 5.16% -7.90% -
  Horiz. % 116.88% 113.09% 104.82% 101.35% 96.84% 92.10% 100.00%
EPS 14.97 12.83 9.32 8.58 5.48 5.05 -14.36 -
  QoQ % 16.68% 37.66% 8.62% 56.57% 8.51% 135.17% -
  Horiz. % -104.25% -89.35% -64.90% -59.75% -38.16% -35.17% 100.00%
DPS 0.06 0.00 5.51 2.45 0.00 0.00 1.84 -89.86%
  QoQ % 0.00% 0.00% 124.90% 0.00% 0.00% 0.00% -
  Horiz. % 3.26% 0.00% 299.46% 133.15% 0.00% 0.00% 100.00%
NAPS 1.5240 1.4773 1.3968 1.3465 1.2879 1.3080 1.3087 10.72%
  QoQ % 3.16% 5.76% 3.74% 4.55% -1.54% -0.05% -
  Horiz. % 116.45% 112.88% 106.73% 102.89% 98.41% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.3300 2.1800 1.7800 1.6300 1.4600 1.0300 1.0000 -
P/RPS 1.37 1.31 1.16 1.10 1.03 0.76 0.68 59.72%
  QoQ % 4.58% 12.93% 5.45% 6.80% 35.53% 11.76% -
  Horiz. % 201.47% 192.65% 170.59% 161.76% 151.47% 111.76% 100.00%
P/EPS 14.40 15.62 17.54 17.46 24.50 18.80 -6.40 -
  QoQ % -7.81% -10.95% 0.46% -28.73% 30.32% 393.75% -
  Horiz. % -225.00% -244.06% -274.06% -272.81% -382.81% -293.75% 100.00%
EY 6.94 6.40 5.70 5.73 4.08 5.32 -15.63 -
  QoQ % 8.44% 12.28% -0.52% 40.44% -23.31% 134.04% -
  Horiz. % -44.40% -40.95% -36.47% -36.66% -26.10% -34.04% 100.00%
DY 0.03 0.00 3.37 1.64 0.00 0.00 2.00 -93.96%
  QoQ % 0.00% 0.00% 105.49% 0.00% 0.00% 0.00% -
  Horiz. % 1.50% 0.00% 168.50% 82.00% 0.00% 0.00% 100.00%
P/NAPS 1.41 1.36 1.17 1.11 1.04 0.73 0.70 59.70%
  QoQ % 3.68% 16.24% 5.41% 6.73% 42.47% 4.29% -
  Horiz. % 201.43% 194.29% 167.14% 158.57% 148.57% 104.29% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 28/04/15 12/02/15 30/10/14 24/07/14 08/05/14 26/02/14 -
Price 2.3600 2.4300 2.1200 1.6800 1.6900 1.2700 1.0700 -
P/RPS 1.38 1.46 1.38 1.13 1.19 0.94 0.73 53.07%
  QoQ % -5.48% 5.80% 22.12% -5.04% 26.60% 28.77% -
  Horiz. % 189.04% 200.00% 189.04% 154.79% 163.01% 128.77% 100.00%
P/EPS 14.59 17.41 20.89 18.00 28.36 23.18 -6.85 -
  QoQ % -16.20% -16.66% 16.06% -36.53% 22.35% 438.39% -
  Horiz. % -212.99% -254.16% -304.96% -262.77% -414.01% -338.39% 100.00%
EY 6.86 5.74 4.79 5.56 3.53 4.31 -14.61 -
  QoQ % 19.51% 19.83% -13.85% 57.51% -18.10% 129.50% -
  Horiz. % -46.95% -39.29% -32.79% -38.06% -24.16% -29.50% 100.00%
DY 0.03 0.00 2.83 1.59 0.00 0.00 1.87 -93.69%
  QoQ % 0.00% 0.00% 77.99% 0.00% 0.00% 0.00% -
  Horiz. % 1.60% 0.00% 151.34% 85.03% 0.00% 0.00% 100.00%
P/NAPS 1.43 1.51 1.39 1.15 1.21 0.89 0.75 53.94%
  QoQ % -5.30% 8.63% 20.87% -4.96% 35.96% 18.67% -
  Horiz. % 190.67% 201.33% 185.33% 153.33% 161.33% 118.67% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS