Highlights

[UNISEM] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 29-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     15.47%    YoY -     101.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,277,396 1,271,232 1,260,425 1,211,276 1,157,694 1,120,228 1,038,279 14.83%
  QoQ % 0.48% 0.86% 4.06% 4.63% 3.34% 7.89% -
  Horiz. % 123.03% 122.44% 121.40% 116.66% 111.50% 107.89% 100.00%
PBT 160,472 153,704 173,105 144,172 123,804 107,900 84,519 53.39%
  QoQ % 4.40% -11.21% 20.07% 16.45% 14.74% 27.66% -
  Horiz. % 189.87% 181.86% 204.81% 170.58% 146.48% 127.66% 100.00%
Tax -14,430 -12,648 -15,857 -15,990 -12,842 -12,452 -16,769 -9.54%
  QoQ % -14.09% 20.24% 0.84% -24.52% -3.13% 25.74% -
  Horiz. % 86.05% 75.42% 94.56% 95.36% 76.58% 74.26% 100.00%
NP 146,042 141,056 157,248 128,181 110,962 95,448 67,750 66.95%
  QoQ % 3.53% -10.30% 22.68% 15.52% 16.25% 40.88% -
  Horiz. % 215.56% 208.20% 232.10% 189.20% 163.78% 140.88% 100.00%
NP to SH 144,650 138,788 155,539 126,822 109,836 94,140 68,422 64.80%
  QoQ % 4.22% -10.77% 22.64% 15.47% 16.67% 37.59% -
  Horiz. % 211.41% 202.84% 227.32% 185.35% 160.53% 137.59% 100.00%
Tax Rate 8.99 % 8.23 % 9.16 % 11.09 % 10.37 % 11.54 % 19.84 % -41.03%
  QoQ % 9.23% -10.15% -17.40% 6.94% -10.14% -41.83% -
  Horiz. % 45.31% 41.48% 46.17% 55.90% 52.27% 58.17% 100.00%
Total Cost 1,131,354 1,130,176 1,103,177 1,083,094 1,046,732 1,024,780 970,529 10.77%
  QoQ % 0.10% 2.45% 1.85% 3.47% 2.14% 5.59% -
  Horiz. % 116.57% 116.45% 113.67% 111.60% 107.85% 105.59% 100.00%
Net Worth 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 18.87%
  QoQ % 0.85% -2.59% 0.69% 20.05% 3.16% 5.76% -
  Horiz. % 129.56% 128.47% 131.88% 130.98% 109.11% 105.76% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 51,368 - 73,383 587 407 - 40,446 17.29%
  QoQ % 0.00% 0.00% 12,400.02% 44.13% 0.00% 0.00% -
  Horiz. % 127.00% 0.00% 181.43% 1.45% 1.01% 0.00% 100.00%
Div Payout % 35.51 % - % 47.18 % 0.46 % 0.37 % - % 59.11 % -28.83%
  QoQ % 0.00% 0.00% 10,156.52% 24.32% 0.00% 0.00% -
  Horiz. % 60.07% 0.00% 79.82% 0.78% 0.63% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 18.87%
  QoQ % 0.85% -2.59% 0.69% 20.05% 3.16% 5.76% -
  Horiz. % 129.56% 128.47% 131.88% 130.98% 109.11% 105.76% 100.00%
NOSH 733,831 733,831 733,831 733,831 678,838 674,355 674,108 5.83%
  QoQ % 0.00% 0.00% 0.00% 8.10% 0.66% 0.04% -
  Horiz. % 108.86% 108.86% 108.86% 108.86% 100.70% 100.04% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.43 % 11.10 % 12.48 % 10.58 % 9.58 % 8.52 % 6.53 % 45.29%
  QoQ % 2.97% -11.06% 17.96% 10.44% 12.44% 30.47% -
  Horiz. % 175.04% 169.98% 191.12% 162.02% 146.71% 130.47% 100.00%
ROE 10.89 % 10.54 % 11.51 % 9.45 % 9.82 % 8.68 % 6.67 % 38.70%
  QoQ % 3.32% -8.43% 21.80% -3.77% 13.13% 30.13% -
  Horiz. % 163.27% 158.02% 172.56% 141.68% 147.23% 130.13% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 174.07 173.23 171.76 165.06 170.54 166.12 154.02 8.51%
  QoQ % 0.48% 0.86% 4.06% -3.21% 2.66% 7.86% -
  Horiz. % 113.02% 112.47% 111.52% 107.17% 110.73% 107.86% 100.00%
EPS 19.72 18.92 22.04 18.21 16.18 13.96 10.15 55.76%
  QoQ % 4.23% -14.16% 21.03% 12.55% 15.90% 37.54% -
  Horiz. % 194.29% 186.40% 217.14% 179.41% 159.41% 137.54% 100.00%
DPS 7.00 0.00 10.00 0.08 0.06 0.00 6.00 10.83%
  QoQ % 0.00% 0.00% 12,400.00% 33.33% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 166.67% 1.33% 1.00% 0.00% 100.00%
NAPS 1.8098 1.7945 1.8422 1.8296 1.6475 1.6076 1.5206 12.32%
  QoQ % 0.85% -2.59% 0.69% 11.05% 2.48% 5.72% -
  Horiz. % 119.02% 118.01% 121.15% 120.32% 108.35% 105.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 162.63 161.84 160.47 154.21 147.39 142.62 132.19 14.83%
  QoQ % 0.49% 0.85% 4.06% 4.63% 3.34% 7.89% -
  Horiz. % 123.03% 122.43% 121.39% 116.66% 111.50% 107.89% 100.00%
EPS 18.42 17.67 19.80 16.15 13.98 11.99 8.71 64.83%
  QoQ % 4.24% -10.76% 22.60% 15.52% 16.60% 37.66% -
  Horiz. % 211.48% 202.87% 227.32% 185.42% 160.51% 137.66% 100.00%
DPS 6.54 0.00 9.34 0.07 0.05 0.00 5.15 17.29%
  QoQ % 0.00% 0.00% 13,242.86% 40.00% 0.00% 0.00% -
  Horiz. % 126.99% 0.00% 181.36% 1.36% 0.97% 0.00% 100.00%
NAPS 1.6908 1.6765 1.7211 1.7093 1.4239 1.3802 1.3050 18.87%
  QoQ % 0.85% -2.59% 0.69% 20.04% 3.17% 5.76% -
  Horiz. % 129.56% 128.47% 131.89% 130.98% 109.11% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.4000 2.2200 2.3800 2.0300 2.3300 2.1800 1.7800 -
P/RPS 1.38 1.28 1.39 1.23 1.37 1.31 1.16 12.29%
  QoQ % 7.81% -7.91% 13.01% -10.22% 4.58% 12.93% -
  Horiz. % 118.97% 110.34% 119.83% 106.03% 118.10% 112.93% 100.00%
P/EPS 12.18 11.74 11.23 11.75 14.40 15.62 17.54 -21.60%
  QoQ % 3.75% 4.54% -4.43% -18.40% -7.81% -10.95% -
  Horiz. % 69.44% 66.93% 64.03% 66.99% 82.10% 89.05% 100.00%
EY 8.21 8.52 8.91 8.51 6.94 6.40 5.70 27.57%
  QoQ % -3.64% -4.38% 4.70% 22.62% 8.44% 12.28% -
  Horiz. % 144.04% 149.47% 156.32% 149.30% 121.75% 112.28% 100.00%
DY 2.92 0.00 4.20 0.04 0.03 0.00 3.37 -9.12%
  QoQ % 0.00% 0.00% 10,400.00% 33.33% 0.00% 0.00% -
  Horiz. % 86.65% 0.00% 124.63% 1.19% 0.89% 0.00% 100.00%
P/NAPS 1.33 1.24 1.29 1.11 1.41 1.36 1.17 8.93%
  QoQ % 7.26% -3.88% 16.22% -21.28% 3.68% 16.24% -
  Horiz. % 113.68% 105.98% 110.26% 94.87% 120.51% 116.24% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 -
Price 2.5500 2.1800 2.2400 2.3000 2.3600 2.4300 2.1200 -
P/RPS 1.46 1.26 1.30 1.39 1.38 1.46 1.38 3.83%
  QoQ % 15.87% -3.08% -6.47% 0.72% -5.48% 5.80% -
  Horiz. % 105.80% 91.30% 94.20% 100.72% 100.00% 105.80% 100.00%
P/EPS 12.94 11.53 10.57 13.31 14.59 17.41 20.89 -27.36%
  QoQ % 12.23% 9.08% -20.59% -8.77% -16.20% -16.66% -
  Horiz. % 61.94% 55.19% 50.60% 63.71% 69.84% 83.34% 100.00%
EY 7.73 8.68 9.46 7.51 6.86 5.74 4.79 37.62%
  QoQ % -10.94% -8.25% 25.97% 9.48% 19.51% 19.83% -
  Horiz. % 161.38% 181.21% 197.49% 156.78% 143.22% 119.83% 100.00%
DY 2.75 0.00 4.46 0.03 0.03 0.00 2.83 -1.90%
  QoQ % 0.00% 0.00% 14,766.67% 0.00% 0.00% 0.00% -
  Horiz. % 97.17% 0.00% 157.60% 1.06% 1.06% 0.00% 100.00%
P/NAPS 1.41 1.21 1.22 1.26 1.43 1.51 1.39 0.96%
  QoQ % 16.53% -0.82% -3.17% -11.89% -5.30% 8.63% -
  Horiz. % 101.44% 87.05% 87.77% 90.65% 102.88% 108.63% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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!
PARTNERS & BROKERS