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 - 733,831
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 141.49 136.80 130.72 124.31 134.98 135.08 135.36 2.99%
  QoQ % 3.43% 4.65% 5.16% -7.90% -0.07% -0.21% -
  Horiz. % 104.53% 101.06% 96.57% 91.84% 99.72% 99.79% 100.00%
EPS 9.32 8.58 5.48 5.05 -14.36 -2.65 -3.80 -
  QoQ % 8.62% 56.57% 8.51% 135.17% -441.89% 30.26% -
  Horiz. % -245.26% -225.79% -144.21% -132.89% 377.89% 69.74% 100.00%
DPS 5.51 2.45 0.00 0.00 1.84 0.00 0.00 -
  QoQ % 124.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 299.46% 133.15% 0.00% 0.00% 100.00% - -
NAPS 1.3968 1.3465 1.2879 1.3080 1.3087 1.4208 1.3939 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%
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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers