Highlights

[UNISEM] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     37.59%    YoY -     153.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,260,425 1,211,276 1,157,694 1,120,228 1,038,279 1,003,869 959,258 19.91%
  QoQ % 4.06% 4.63% 3.34% 7.89% 3.43% 4.65% -
  Horiz. % 131.40% 126.27% 120.69% 116.78% 108.24% 104.65% 100.00%
PBT 173,105 144,172 123,804 107,900 84,519 77,974 51,022 125.29%
  QoQ % 20.07% 16.45% 14.74% 27.66% 8.39% 52.83% -
  Horiz. % 339.28% 282.57% 242.65% 211.48% 165.65% 152.83% 100.00%
Tax -15,857 -15,990 -12,842 -12,452 -16,769 -16,009 -12,328 18.22%
  QoQ % 0.84% -24.52% -3.13% 25.74% -4.75% -29.86% -
  Horiz. % 128.63% 129.71% 104.17% 101.01% 136.02% 129.86% 100.00%
NP 157,248 128,181 110,962 95,448 67,750 61,965 38,694 154.01%
  QoQ % 22.68% 15.52% 16.25% 40.88% 9.34% 60.14% -
  Horiz. % 406.39% 331.27% 286.77% 246.67% 175.09% 160.14% 100.00%
NP to SH 155,539 126,822 109,836 94,140 68,422 62,970 40,214 145.79%
  QoQ % 22.64% 15.47% 16.67% 37.59% 8.66% 56.59% -
  Horiz. % 386.78% 315.37% 273.13% 234.10% 170.14% 156.59% 100.00%
Tax Rate 9.16 % 11.09 % 10.37 % 11.54 % 19.84 % 20.53 % 24.16 % -47.52%
  QoQ % -17.40% 6.94% -10.14% -41.83% -3.36% -15.02% -
  Horiz. % 37.91% 45.90% 42.92% 47.76% 82.12% 84.98% 100.00%
Total Cost 1,103,177 1,083,094 1,046,732 1,024,780 970,529 941,904 920,564 12.78%
  QoQ % 1.85% 3.47% 2.14% 5.59% 3.04% 2.32% -
  Horiz. % 119.84% 117.66% 113.71% 111.32% 105.43% 102.32% 100.00%
Net Worth 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 988,077 945,096 26.87%
  QoQ % 0.69% 20.05% 3.16% 5.76% 3.74% 4.55% -
  Horiz. % 143.04% 142.06% 118.34% 114.71% 108.46% 104.55% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 73,383 587 407 - 40,446 17,991 - -
  QoQ % 12,400.02% 44.13% 0.00% 0.00% 124.81% 0.00% -
  Horiz. % 407.87% 3.26% 2.26% 0.00% 224.81% 100.00% -
Div Payout % 47.18 % 0.46 % 0.37 % - % 59.11 % 28.57 % - % -
  QoQ % 10,156.52% 24.32% 0.00% 0.00% 106.90% 0.00% -
  Horiz. % 165.14% 1.61% 1.30% 0.00% 206.90% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 988,077 945,096 26.87%
  QoQ % 0.69% 20.05% 3.16% 5.76% 3.74% 4.55% -
  Horiz. % 143.04% 142.06% 118.34% 114.71% 108.46% 104.55% 100.00%
NOSH 733,831 733,831 678,838 674,355 674,108 674,685 674,731 5.74%
  QoQ % 0.00% 8.10% 0.66% 0.04% -0.09% -0.01% -
  Horiz. % 108.76% 108.76% 100.61% 99.94% 99.91% 99.99% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.48 % 10.58 % 9.58 % 8.52 % 6.53 % 6.17 % 4.03 % 112.02%
  QoQ % 17.96% 10.44% 12.44% 30.47% 5.83% 53.10% -
  Horiz. % 309.68% 262.53% 237.72% 211.41% 162.03% 153.10% 100.00%
ROE 11.51 % 9.45 % 9.82 % 8.68 % 6.67 % 6.37 % 4.26 % 93.64%
  QoQ % 21.80% -3.77% 13.13% 30.13% 4.71% 49.53% -
  Horiz. % 270.19% 221.83% 230.52% 203.76% 156.57% 149.53% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 171.76 165.06 170.54 166.12 154.02 148.79 142.17 13.39%
  QoQ % 4.06% -3.21% 2.66% 7.86% 3.52% 4.66% -
  Horiz. % 120.81% 116.10% 119.95% 116.85% 108.34% 104.66% 100.00%
EPS 22.04 18.21 16.18 13.96 10.15 9.33 5.96 138.57%
  QoQ % 21.03% 12.55% 15.90% 37.54% 8.79% 56.54% -
  Horiz. % 369.80% 305.54% 271.48% 234.23% 170.30% 156.54% 100.00%
DPS 10.00 0.08 0.06 0.00 6.00 2.67 0.00 -
  QoQ % 12,400.00% 33.33% 0.00% 0.00% 124.72% 0.00% -
  Horiz. % 374.53% 3.00% 2.25% 0.00% 224.72% 100.00% -
NAPS 1.8422 1.8296 1.6475 1.6076 1.5206 1.4645 1.4007 19.98%
  QoQ % 0.69% 11.05% 2.48% 5.72% 3.83% 4.55% -
  Horiz. % 131.52% 130.62% 117.62% 114.77% 108.56% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 171.76 165.06 157.76 152.65 141.49 136.80 130.72 19.91%
  QoQ % 4.06% 4.63% 3.35% 7.89% 3.43% 4.65% -
  Horiz. % 131.40% 126.27% 120.69% 116.78% 108.24% 104.65% 100.00%
EPS 22.04 18.21 14.97 12.83 9.32 8.58 5.48 152.26%
  QoQ % 21.03% 21.64% 16.68% 37.66% 8.62% 56.57% -
  Horiz. % 402.19% 332.30% 273.18% 234.12% 170.07% 156.57% 100.00%
DPS 10.00 0.08 0.06 0.00 5.51 2.45 0.00 -
  QoQ % 12,400.00% 33.33% 0.00% 0.00% 124.90% 0.00% -
  Horiz. % 408.16% 3.27% 2.45% 0.00% 224.90% 100.00% -
NAPS 1.8422 1.8296 1.5240 1.4773 1.3968 1.3465 1.2879 26.87%
  QoQ % 0.69% 20.05% 3.16% 5.76% 3.74% 4.55% -
  Horiz. % 143.04% 142.06% 118.33% 114.71% 108.46% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.3800 2.0300 2.3300 2.1800 1.7800 1.6300 1.4600 -
P/RPS 1.39 1.23 1.37 1.31 1.16 1.10 1.03 22.05%
  QoQ % 13.01% -10.22% 4.58% 12.93% 5.45% 6.80% -
  Horiz. % 134.95% 119.42% 133.01% 127.18% 112.62% 106.80% 100.00%
P/EPS 11.23 11.75 14.40 15.62 17.54 17.46 24.50 -40.47%
  QoQ % -4.43% -18.40% -7.81% -10.95% 0.46% -28.73% -
  Horiz. % 45.84% 47.96% 58.78% 63.76% 71.59% 71.27% 100.00%
EY 8.91 8.51 6.94 6.40 5.70 5.73 4.08 68.08%
  QoQ % 4.70% 22.62% 8.44% 12.28% -0.52% 40.44% -
  Horiz. % 218.38% 208.58% 170.10% 156.86% 139.71% 140.44% 100.00%
DY 4.20 0.04 0.03 0.00 3.37 1.64 0.00 -
  QoQ % 10,400.00% 33.33% 0.00% 0.00% 105.49% 0.00% -
  Horiz. % 256.10% 2.44% 1.83% 0.00% 205.49% 100.00% -
P/NAPS 1.29 1.11 1.41 1.36 1.17 1.11 1.04 15.40%
  QoQ % 16.22% -21.28% 3.68% 16.24% 5.41% 6.73% -
  Horiz. % 124.04% 106.73% 135.58% 130.77% 112.50% 106.73% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 30/10/14 24/07/14 -
Price 2.2400 2.3000 2.3600 2.4300 2.1200 1.6800 1.6900 -
P/RPS 1.30 1.39 1.38 1.46 1.38 1.13 1.19 6.05%
  QoQ % -6.47% 0.72% -5.48% 5.80% 22.12% -5.04% -
  Horiz. % 109.24% 116.81% 115.97% 122.69% 115.97% 94.96% 100.00%
P/EPS 10.57 13.31 14.59 17.41 20.89 18.00 28.36 -48.12%
  QoQ % -20.59% -8.77% -16.20% -16.66% 16.06% -36.53% -
  Horiz. % 37.27% 46.93% 51.45% 61.39% 73.66% 63.47% 100.00%
EY 9.46 7.51 6.86 5.74 4.79 5.56 3.53 92.59%
  QoQ % 25.97% 9.48% 19.51% 19.83% -13.85% 57.51% -
  Horiz. % 267.99% 212.75% 194.33% 162.61% 135.69% 157.51% 100.00%
DY 4.46 0.03 0.03 0.00 2.83 1.59 0.00 -
  QoQ % 14,766.67% 0.00% 0.00% 0.00% 77.99% 0.00% -
  Horiz. % 280.50% 1.89% 1.89% 0.00% 177.99% 100.00% -
P/NAPS 1.22 1.26 1.43 1.51 1.39 1.15 1.21 0.55%
  QoQ % -3.17% -11.89% -5.30% 8.63% 20.87% -4.96% -
  Horiz. % 100.83% 104.13% 118.18% 124.79% 114.88% 95.04% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers