Highlights

[UNISEM] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     8.66%    YoY -     164.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,211,276 1,157,694 1,120,228 1,038,279 1,003,869 959,258 912,192 20.79%
  QoQ % 4.63% 3.34% 7.89% 3.43% 4.65% 5.16% -
  Horiz. % 132.79% 126.91% 122.81% 113.82% 110.05% 105.16% 100.00%
PBT 144,172 123,804 107,900 84,519 77,974 51,022 44,272 119.54%
  QoQ % 16.45% 14.74% 27.66% 8.39% 52.83% 15.25% -
  Horiz. % 325.65% 279.64% 243.72% 190.91% 176.13% 115.25% 100.00%
Tax -15,990 -12,842 -12,452 -16,769 -16,009 -12,328 -8,852 48.27%
  QoQ % -24.52% -3.13% 25.74% -4.75% -29.86% -39.27% -
  Horiz. % 180.64% 145.07% 140.67% 189.44% 180.86% 139.27% 100.00%
NP 128,181 110,962 95,448 67,750 61,965 38,694 35,420 135.53%
  QoQ % 15.52% 16.25% 40.88% 9.34% 60.14% 9.24% -
  Horiz. % 361.89% 313.27% 269.47% 191.28% 174.94% 109.24% 100.00%
NP to SH 126,822 109,836 94,140 68,422 62,970 40,214 37,064 126.90%
  QoQ % 15.47% 16.67% 37.59% 8.66% 56.59% 8.50% -
  Horiz. % 342.17% 296.34% 253.99% 184.60% 169.90% 108.50% 100.00%
Tax Rate 11.09 % 10.37 % 11.54 % 19.84 % 20.53 % 24.16 % 19.99 % -32.46%
  QoQ % 6.94% -10.14% -41.83% -3.36% -15.02% 20.86% -
  Horiz. % 55.48% 51.88% 57.73% 99.25% 102.70% 120.86% 100.00%
Total Cost 1,083,094 1,046,732 1,024,780 970,529 941,904 920,564 876,772 15.11%
  QoQ % 3.47% 2.14% 5.59% 3.04% 2.32% 4.99% -
  Horiz. % 123.53% 119.38% 116.88% 110.69% 107.43% 104.99% 100.00%
Net Worth 1,342,617 1,118,385 1,084,093 1,025,049 988,077 945,096 959,876 25.05%
  QoQ % 20.05% 3.16% 5.76% 3.74% 4.55% -1.54% -
  Horiz. % 139.87% 116.51% 112.94% 106.79% 102.94% 98.46% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 587 407 - 40,446 17,991 - - -
  QoQ % 44.13% 0.00% 0.00% 124.81% 0.00% 0.00% -
  Horiz. % 3.26% 2.26% 0.00% 224.81% 100.00% - -
Div Payout % 0.46 % 0.37 % - % 59.11 % 28.57 % - % - % -
  QoQ % 24.32% 0.00% 0.00% 106.90% 0.00% 0.00% -
  Horiz. % 1.61% 1.30% 0.00% 206.90% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,342,617 1,118,385 1,084,093 1,025,049 988,077 945,096 959,876 25.05%
  QoQ % 20.05% 3.16% 5.76% 3.74% 4.55% -1.54% -
  Horiz. % 139.87% 116.51% 112.94% 106.79% 102.94% 98.46% 100.00%
NOSH 733,831 678,838 674,355 674,108 674,685 674,731 676,350 5.58%
  QoQ % 8.10% 0.66% 0.04% -0.09% -0.01% -0.24% -
  Horiz. % 108.50% 100.37% 99.71% 99.67% 99.75% 99.76% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.58 % 9.58 % 8.52 % 6.53 % 6.17 % 4.03 % 3.88 % 95.06%
  QoQ % 10.44% 12.44% 30.47% 5.83% 53.10% 3.87% -
  Horiz. % 272.68% 246.91% 219.59% 168.30% 159.02% 103.87% 100.00%
ROE 9.45 % 9.82 % 8.68 % 6.67 % 6.37 % 4.26 % 3.86 % 81.55%
  QoQ % -3.77% 13.13% 30.13% 4.71% 49.53% 10.36% -
  Horiz. % 244.82% 254.40% 224.87% 172.80% 165.03% 110.36% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 165.06 170.54 166.12 154.02 148.79 142.17 134.87 14.40%
  QoQ % -3.21% 2.66% 7.86% 3.52% 4.66% 5.41% -
  Horiz. % 122.38% 126.45% 123.17% 114.20% 110.32% 105.41% 100.00%
EPS 18.21 16.18 13.96 10.15 9.33 5.96 5.48 122.52%
  QoQ % 12.55% 15.90% 37.54% 8.79% 56.54% 8.76% -
  Horiz. % 332.30% 295.26% 254.74% 185.22% 170.26% 108.76% 100.00%
DPS 0.08 0.06 0.00 6.00 2.67 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 124.72% 0.00% 0.00% -
  Horiz. % 3.00% 2.25% 0.00% 224.72% 100.00% - -
NAPS 1.8296 1.6475 1.6076 1.5206 1.4645 1.4007 1.4192 18.43%
  QoQ % 11.05% 2.48% 5.72% 3.83% 4.55% -1.30% -
  Horiz. % 128.92% 116.09% 113.28% 107.14% 103.19% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 165.06 157.76 152.65 141.49 136.80 130.72 124.31 20.79%
  QoQ % 4.63% 3.35% 7.89% 3.43% 4.65% 5.16% -
  Horiz. % 132.78% 126.91% 122.80% 113.82% 110.05% 105.16% 100.00%
EPS 18.21 14.97 12.83 9.32 8.58 5.48 5.05 134.97%
  QoQ % 21.64% 16.68% 37.66% 8.62% 56.57% 8.51% -
  Horiz. % 360.59% 296.44% 254.06% 184.55% 169.90% 108.51% 100.00%
DPS 0.08 0.06 0.00 5.51 2.45 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 124.90% 0.00% 0.00% -
  Horiz. % 3.27% 2.45% 0.00% 224.90% 100.00% - -
NAPS 1.8296 1.5240 1.4773 1.3968 1.3465 1.2879 1.3080 25.05%
  QoQ % 20.05% 3.16% 5.76% 3.74% 4.55% -1.54% -
  Horiz. % 139.88% 116.51% 112.94% 106.79% 102.94% 98.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.0300 2.3300 2.1800 1.7800 1.6300 1.4600 1.0300 -
P/RPS 1.23 1.37 1.31 1.16 1.10 1.03 0.76 37.81%
  QoQ % -10.22% 4.58% 12.93% 5.45% 6.80% 35.53% -
  Horiz. % 161.84% 180.26% 172.37% 152.63% 144.74% 135.53% 100.00%
P/EPS 11.75 14.40 15.62 17.54 17.46 24.50 18.80 -26.88%
  QoQ % -18.40% -7.81% -10.95% 0.46% -28.73% 30.32% -
  Horiz. % 62.50% 76.60% 83.09% 93.30% 92.87% 130.32% 100.00%
EY 8.51 6.94 6.40 5.70 5.73 4.08 5.32 36.74%
  QoQ % 22.62% 8.44% 12.28% -0.52% 40.44% -23.31% -
  Horiz. % 159.96% 130.45% 120.30% 107.14% 107.71% 76.69% 100.00%
DY 0.04 0.03 0.00 3.37 1.64 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 105.49% 0.00% 0.00% -
  Horiz. % 2.44% 1.83% 0.00% 205.49% 100.00% - -
P/NAPS 1.11 1.41 1.36 1.17 1.11 1.04 0.73 32.20%
  QoQ % -21.28% 3.68% 16.24% 5.41% 6.73% 42.47% -
  Horiz. % 152.05% 193.15% 186.30% 160.27% 152.05% 142.47% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 29/10/15 30/07/15 28/04/15 12/02/15 30/10/14 24/07/14 08/05/14 -
Price 2.3000 2.3600 2.4300 2.1200 1.6800 1.6900 1.2700 -
P/RPS 1.39 1.38 1.46 1.38 1.13 1.19 0.94 29.76%
  QoQ % 0.72% -5.48% 5.80% 22.12% -5.04% 26.60% -
  Horiz. % 147.87% 146.81% 155.32% 146.81% 120.21% 126.60% 100.00%
P/EPS 13.31 14.59 17.41 20.89 18.00 28.36 23.18 -30.89%
  QoQ % -8.77% -16.20% -16.66% 16.06% -36.53% 22.35% -
  Horiz. % 57.42% 62.94% 75.11% 90.12% 77.65% 122.35% 100.00%
EY 7.51 6.86 5.74 4.79 5.56 3.53 4.31 44.75%
  QoQ % 9.48% 19.51% 19.83% -13.85% 57.51% -18.10% -
  Horiz. % 174.25% 159.16% 133.18% 111.14% 129.00% 81.90% 100.00%
DY 0.03 0.03 0.00 2.83 1.59 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 77.99% 0.00% 0.00% -
  Horiz. % 1.89% 1.89% 0.00% 177.99% 100.00% - -
P/NAPS 1.26 1.43 1.51 1.39 1.15 1.21 0.89 26.06%
  QoQ % -11.89% -5.30% 8.63% 20.87% -4.96% 35.96% -
  Horiz. % 141.57% 160.67% 169.66% 156.18% 129.21% 135.96% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers