Highlights

[UNISEM] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     135.18%    YoY -     195.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,038,279 1,003,869 959,258 912,192 990,554 991,245 993,308 2.99%
  QoQ % 3.43% 4.65% 5.16% -7.91% -0.07% -0.21% -
  Horiz. % 104.53% 101.06% 96.57% 91.83% 99.72% 99.79% 100.00%
PBT 84,519 77,974 51,022 44,272 -94,791 -16,185 -23,208 -
  QoQ % 8.39% 52.83% 15.25% 146.70% -485.66% 30.26% -
  Horiz. % -364.18% -335.98% -219.85% -190.76% 408.44% 69.74% 100.00%
Tax -16,769 -16,009 -12,328 -8,852 -14,498 -5,368 -6,896 80.54%
  QoQ % -4.75% -29.86% -39.27% 38.94% -170.08% 22.16% -
  Horiz. % 243.17% 232.15% 178.77% 128.36% 210.24% 77.84% 100.00%
NP 67,750 61,965 38,694 35,420 -109,289 -21,553 -30,104 -
  QoQ % 9.34% 60.14% 9.24% 132.41% -407.06% 28.40% -
  Horiz. % -225.05% -205.84% -128.53% -117.66% 363.04% 71.60% 100.00%
NP to SH 68,422 62,970 40,214 37,064 -105,368 -19,449 -27,878 -
  QoQ % 8.66% 56.59% 8.50% 135.18% -441.76% 30.23% -
  Horiz. % -245.43% -225.88% -144.25% -132.95% 377.96% 69.77% 100.00%
Tax Rate 19.84 % 20.53 % 24.16 % 19.99 % - % - % - % -
  QoQ % -3.36% -15.02% 20.86% 0.00% 0.00% 0.00% -
  Horiz. % 99.25% 102.70% 120.86% 100.00% - - -
Total Cost 970,529 941,904 920,564 876,772 1,099,843 1,012,798 1,023,412 -3.47%
  QoQ % 3.04% 2.32% 4.99% -20.28% 8.59% -1.04% -
  Horiz. % 94.83% 92.04% 89.95% 85.67% 107.47% 98.96% 100.00%
Net Worth 1,025,049 988,077 945,096 959,876 960,379 1,042,632 1,022,866 0.14%
  QoQ % 3.74% 4.55% -1.54% -0.05% -7.89% 1.93% -
  Horiz. % 100.21% 96.60% 92.40% 93.84% 93.89% 101.93% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 40,446 17,991 - - 13,482 - - -
  QoQ % 124.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 299.99% 133.44% 0.00% 0.00% 100.00% - -
Div Payout % 59.11 % 28.57 % - % - % - % - % - % -
  QoQ % 106.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 206.90% 100.00% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,025,049 988,077 945,096 959,876 960,379 1,042,632 1,022,866 0.14%
  QoQ % 3.74% 4.55% -1.54% -0.05% -7.89% 1.93% -
  Horiz. % 100.21% 96.60% 92.40% 93.84% 93.89% 101.93% 100.00%
NOSH 674,108 674,685 674,731 676,350 674,139 675,324 673,381 0.07%
  QoQ % -0.09% -0.01% -0.24% 0.33% -0.18% 0.29% -
  Horiz. % 100.11% 100.19% 100.20% 100.44% 100.11% 100.29% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.53 % 6.17 % 4.03 % 3.88 % -11.03 % -2.17 % -3.03 % -
  QoQ % 5.83% 53.10% 3.87% 135.18% -408.29% 28.38% -
  Horiz. % -215.51% -203.63% -133.00% -128.05% 364.03% 71.62% 100.00%
ROE 6.67 % 6.37 % 4.26 % 3.86 % -10.97 % -1.87 % -2.73 % -
  QoQ % 4.71% 49.53% 10.36% 135.19% -486.63% 31.50% -
  Horiz. % -244.32% -233.33% -156.04% -141.39% 401.83% 68.50% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 154.02 148.79 142.17 134.87 146.94 146.78 147.51 2.91%
  QoQ % 3.52% 4.66% 5.41% -8.21% 0.11% -0.49% -
  Horiz. % 104.41% 100.87% 96.38% 91.43% 99.61% 99.51% 100.00%
EPS 10.15 9.33 5.96 5.48 -15.63 -2.88 -4.14 -
  QoQ % 8.79% 56.54% 8.76% 135.06% -442.71% 30.43% -
  Horiz. % -245.17% -225.36% -143.96% -132.37% 377.54% 69.57% 100.00%
DPS 6.00 2.67 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 124.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 133.50% 0.00% 0.00% 100.00% - -
NAPS 1.5206 1.4645 1.4007 1.4192 1.4246 1.5439 1.5190 0.07%
  QoQ % 3.83% 4.55% -1.30% -0.38% -7.73% 1.64% -
  Horiz. % 100.11% 96.41% 92.21% 93.43% 93.79% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 132.19 127.81 122.13 116.13 126.11 126.20 126.46 2.99%
  QoQ % 3.43% 4.65% 5.17% -7.91% -0.07% -0.21% -
  Horiz. % 104.53% 101.07% 96.58% 91.83% 99.72% 99.79% 100.00%
EPS 8.71 8.02 5.12 4.72 -13.41 -2.48 -3.55 -
  QoQ % 8.60% 56.64% 8.47% 135.20% -440.73% 30.14% -
  Horiz. % -245.35% -225.92% -144.23% -132.96% 377.75% 69.86% 100.00%
DPS 5.15 2.29 0.00 0.00 1.72 0.00 0.00 -
  QoQ % 124.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 299.42% 133.14% 0.00% 0.00% 100.00% - -
NAPS 1.3050 1.2580 1.2032 1.2221 1.2227 1.3274 1.3022 0.14%
  QoQ % 3.74% 4.55% -1.55% -0.05% -7.89% 1.94% -
  Horiz. % 100.22% 96.61% 92.40% 93.85% 93.89% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.7800 1.6300 1.4600 1.0300 1.0000 0.8550 0.9500 -
P/RPS 1.16 1.10 1.03 0.76 0.68 0.58 0.64 48.50%
  QoQ % 5.45% 6.80% 35.53% 11.76% 17.24% -9.38% -
  Horiz. % 181.25% 171.88% 160.94% 118.75% 106.25% 90.62% 100.00%
P/EPS 17.54 17.46 24.50 18.80 -6.40 -29.69 -22.95 -
  QoQ % 0.46% -28.73% 30.32% 393.75% 78.44% -29.37% -
  Horiz. % -76.43% -76.08% -106.75% -81.92% 27.89% 129.37% 100.00%
EY 5.70 5.73 4.08 5.32 -15.63 -3.37 -4.36 -
  QoQ % -0.52% 40.44% -23.31% 134.04% -363.80% 22.71% -
  Horiz. % -130.73% -131.42% -93.58% -122.02% 358.49% 77.29% 100.00%
DY 3.37 1.64 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 105.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.50% 82.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.17 1.11 1.04 0.73 0.70 0.55 0.63 50.92%
  QoQ % 5.41% 6.73% 42.47% 4.29% 27.27% -12.70% -
  Horiz. % 185.71% 176.19% 165.08% 115.87% 111.11% 87.30% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 24/07/14 08/05/14 26/02/14 07/11/13 24/07/13 -
Price 2.1200 1.6800 1.6900 1.2700 1.0700 0.8750 1.0100 -
P/RPS 1.38 1.13 1.19 0.94 0.73 0.60 0.68 60.09%
  QoQ % 22.12% -5.04% 26.60% 28.77% 21.67% -11.76% -
  Horiz. % 202.94% 166.18% 175.00% 138.24% 107.35% 88.24% 100.00%
P/EPS 20.89 18.00 28.36 23.18 -6.85 -30.38 -24.40 -
  QoQ % 16.06% -36.53% 22.35% 438.39% 77.45% -24.51% -
  Horiz. % -85.61% -73.77% -116.23% -95.00% 28.07% 124.51% 100.00%
EY 4.79 5.56 3.53 4.31 -14.61 -3.29 -4.10 -
  QoQ % -13.85% 57.51% -18.10% 129.50% -344.07% 19.76% -
  Horiz. % -116.83% -135.61% -86.10% -105.12% 356.34% 80.24% 100.00%
DY 2.83 1.59 0.00 0.00 1.87 0.00 0.00 -
  QoQ % 77.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.34% 85.03% 0.00% 0.00% 100.00% - -
P/NAPS 1.39 1.15 1.21 0.89 0.75 0.57 0.66 64.08%
  QoQ % 20.87% -4.96% 35.96% 18.67% 31.58% -13.64% -
  Horiz. % 210.61% 174.24% 183.33% 134.85% 113.64% 86.36% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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