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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers