Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     133.35%    YoY -     173.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 317,808 1,260,425 908,457 578,847 280,057 1,038,279 752,902 -43.70%
  QoQ % -74.79% 38.74% 56.94% 106.69% -73.03% 37.90% -
  Horiz. % 42.21% 167.41% 120.66% 76.88% 37.20% 137.90% 100.00%
PBT 38,426 173,105 108,129 61,902 26,975 84,519 58,481 -24.40%
  QoQ % -77.80% 60.09% 74.68% 129.48% -68.08% 44.52% -
  Horiz. % 65.71% 296.00% 184.90% 105.85% 46.13% 144.52% 100.00%
Tax -3,162 -15,857 -11,993 -6,421 -3,113 -16,769 -12,007 -58.88%
  QoQ % 80.06% -32.22% -86.78% -106.26% 81.44% -39.66% -
  Horiz. % 26.33% 132.06% 99.88% 53.48% 25.93% 139.66% 100.00%
NP 35,264 157,248 96,136 55,481 23,862 67,750 46,474 -16.79%
  QoQ % -77.57% 63.57% 73.28% 132.51% -64.78% 45.78% -
  Horiz. % 75.88% 338.36% 206.86% 119.38% 51.34% 145.78% 100.00%
NP to SH 34,697 155,539 95,117 54,918 23,535 68,422 47,228 -18.57%
  QoQ % -77.69% 63.52% 73.20% 133.35% -65.60% 44.88% -
  Horiz. % 73.47% 329.34% 201.40% 116.28% 49.83% 144.88% 100.00%
Tax Rate 8.23 % 9.16 % 11.09 % 10.37 % 11.54 % 19.84 % 20.53 % -45.60%
  QoQ % -10.15% -17.40% 6.94% -10.14% -41.83% -3.36% -
  Horiz. % 40.09% 44.62% 54.02% 50.51% 56.21% 96.64% 100.00%
Total Cost 282,544 1,103,177 812,321 523,366 256,195 970,529 706,428 -45.68%
  QoQ % -74.39% 35.81% 55.21% 104.28% -73.60% 37.39% -
  Horiz. % 40.00% 156.16% 114.99% 74.09% 36.27% 137.39% 100.00%
Net Worth 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 988,077 21.08%
  QoQ % -2.59% 0.69% 20.05% 3.16% 5.76% 3.74% -
  Horiz. % 133.27% 136.82% 135.88% 113.19% 109.72% 103.74% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 73,383 440 203 - 40,446 13,493 -
  QoQ % 0.00% 16,566.69% 116.20% 0.00% 0.00% 199.74% -
  Horiz. % 0.00% 543.83% 3.26% 1.51% 0.00% 299.74% 100.00%
Div Payout % - % 47.18 % 0.46 % 0.37 % - % 59.11 % 28.57 % -
  QoQ % 0.00% 10,156.52% 24.32% 0.00% 0.00% 106.90% -
  Horiz. % 0.00% 165.14% 1.61% 1.30% 0.00% 206.90% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 988,077 21.08%
  QoQ % -2.59% 0.69% 20.05% 3.16% 5.76% 3.74% -
  Horiz. % 133.27% 136.82% 135.88% 113.19% 109.72% 103.74% 100.00%
NOSH 733,831 733,831 733,831 678,838 674,355 674,108 674,685 5.76%
  QoQ % 0.00% 0.00% 8.10% 0.66% 0.04% -0.09% -
  Horiz. % 108.77% 108.77% 108.77% 100.62% 99.95% 99.91% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.10 % 12.48 % 10.58 % 9.58 % 8.52 % 6.53 % 6.17 % 47.87%
  QoQ % -11.06% 17.96% 10.44% 12.44% 30.47% 5.83% -
  Horiz. % 179.90% 202.27% 171.47% 155.27% 138.09% 105.83% 100.00%
ROE 2.63 % 11.51 % 7.08 % 4.91 % 2.17 % 6.67 % 4.78 % -32.83%
  QoQ % -77.15% 62.57% 44.20% 126.27% -67.47% 39.54% -
  Horiz. % 55.02% 240.79% 148.12% 102.72% 45.40% 139.54% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 43.31 171.76 123.80 85.27 41.53 154.02 111.59 -46.76%
  QoQ % -74.78% 38.74% 45.19% 105.32% -73.04% 38.02% -
  Horiz. % 38.81% 153.92% 110.94% 76.41% 37.22% 138.02% 100.00%
EPS 4.73 22.04 13.66 8.09 3.49 10.15 7.00 -22.98%
  QoQ % -78.54% 61.35% 68.85% 131.81% -65.62% 45.00% -
  Horiz. % 67.57% 314.86% 195.14% 115.57% 49.86% 145.00% 100.00%
DPS 0.00 10.00 0.06 0.03 0.00 6.00 2.00 -
  QoQ % 0.00% 16,566.67% 100.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 500.00% 3.00% 1.50% 0.00% 300.00% 100.00%
NAPS 1.7945 1.8422 1.8296 1.6475 1.6076 1.5206 1.4645 14.49%
  QoQ % -2.59% 0.69% 11.05% 2.48% 5.72% 3.83% -
  Horiz. % 122.53% 125.79% 124.93% 112.50% 109.77% 103.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 43.31 171.76 123.80 78.88 38.16 141.49 102.60 -43.70%
  QoQ % -74.78% 38.74% 56.95% 106.71% -73.03% 37.90% -
  Horiz. % 42.21% 167.41% 120.66% 76.88% 37.19% 137.90% 100.00%
EPS 4.73 22.04 13.66 7.48 3.21 9.32 6.44 -18.58%
  QoQ % -78.54% 61.35% 82.62% 133.02% -65.56% 44.72% -
  Horiz. % 73.45% 342.24% 212.11% 116.15% 49.84% 144.72% 100.00%
DPS 0.00 10.00 0.06 0.03 0.00 5.51 1.84 -
  QoQ % 0.00% 16,566.67% 100.00% 0.00% 0.00% 199.46% -
  Horiz. % 0.00% 543.48% 3.26% 1.63% 0.00% 299.46% 100.00%
NAPS 1.7945 1.8422 1.8296 1.5240 1.4773 1.3968 1.3465 21.08%
  QoQ % -2.59% 0.69% 20.05% 3.16% 5.76% 3.74% -
  Horiz. % 133.27% 136.81% 135.88% 113.18% 109.71% 103.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.2200 2.3800 2.0300 2.3300 2.1800 1.7800 1.6300 -
P/RPS 5.13 1.39 1.64 2.73 5.25 1.16 1.46 130.95%
  QoQ % 269.06% -15.24% -39.93% -48.00% 352.59% -20.55% -
  Horiz. % 351.37% 95.21% 112.33% 186.99% 359.59% 79.45% 100.00%
P/EPS 46.95 11.23 15.66 28.80 62.46 17.54 23.29 59.51%
  QoQ % 318.08% -28.29% -45.62% -53.89% 256.10% -24.69% -
  Horiz. % 201.59% 48.22% 67.24% 123.66% 268.18% 75.31% 100.00%
EY 2.13 8.91 6.39 3.47 1.60 5.70 4.29 -37.27%
  QoQ % -76.09% 39.44% 84.15% 116.87% -71.93% 32.87% -
  Horiz. % 49.65% 207.69% 148.95% 80.89% 37.30% 132.87% 100.00%
DY 0.00 4.20 0.03 0.01 0.00 3.37 1.23 -
  QoQ % 0.00% 13,900.00% 200.00% 0.00% 0.00% 173.98% -
  Horiz. % 0.00% 341.46% 2.44% 0.81% 0.00% 273.98% 100.00%
P/NAPS 1.24 1.29 1.11 1.41 1.36 1.17 1.11 7.66%
  QoQ % -3.88% 16.22% -21.28% 3.68% 16.24% 5.41% -
  Horiz. % 111.71% 116.22% 100.00% 127.03% 122.52% 105.41% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 30/10/14 -
Price 2.1800 2.2400 2.3000 2.3600 2.4300 2.1200 1.6800 -
P/RPS 5.03 1.30 1.86 2.77 5.85 1.38 1.51 122.88%
  QoQ % 286.92% -30.11% -32.85% -52.65% 323.91% -8.61% -
  Horiz. % 333.11% 86.09% 123.18% 183.44% 387.42% 91.39% 100.00%
P/EPS 46.11 10.57 17.74 29.17 69.63 20.89 24.00 54.48%
  QoQ % 336.23% -40.42% -39.18% -58.11% 233.32% -12.96% -
  Horiz. % 192.12% 44.04% 73.92% 121.54% 290.12% 87.04% 100.00%
EY 2.17 9.46 5.64 3.43 1.44 4.79 4.17 -35.28%
  QoQ % -77.06% 67.73% 64.43% 138.19% -69.94% 14.87% -
  Horiz. % 52.04% 226.86% 135.25% 82.25% 34.53% 114.87% 100.00%
DY 0.00 4.46 0.03 0.01 0.00 2.83 1.19 -
  QoQ % 0.00% 14,766.67% 200.00% 0.00% 0.00% 137.82% -
  Horiz. % 0.00% 374.79% 2.52% 0.84% 0.00% 237.82% 100.00%
P/NAPS 1.21 1.22 1.26 1.43 1.51 1.39 1.15 3.45%
  QoQ % -0.82% -3.17% -11.89% -5.30% 8.63% 20.87% -
  Horiz. % 105.22% 106.09% 109.57% 124.35% 131.30% 120.87% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers