Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     63.52%    YoY -     127.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 960,648 638,698 317,808 1,260,425 908,457 578,847 280,057 126.94%
  QoQ % 50.41% 100.97% -74.79% 38.74% 56.94% 106.69% -
  Horiz. % 343.02% 228.06% 113.48% 450.06% 324.38% 206.69% 100.00%
PBT 124,351 80,236 38,426 173,105 108,129 61,902 26,975 176.22%
  QoQ % 54.98% 108.81% -77.80% 60.09% 74.68% 129.48% -
  Horiz. % 460.99% 297.45% 142.45% 641.72% 400.85% 229.48% 100.00%
Tax -12,521 -7,215 -3,162 -15,857 -11,993 -6,421 -3,113 152.27%
  QoQ % -73.54% -128.18% 80.06% -32.22% -86.78% -106.26% -
  Horiz. % 402.22% 231.77% 101.57% 509.38% 385.26% 206.26% 100.00%
NP 111,830 73,021 35,264 157,248 96,136 55,481 23,862 179.26%
  QoQ % 53.15% 107.07% -77.57% 63.57% 73.28% 132.51% -
  Horiz. % 468.65% 306.01% 147.78% 658.99% 402.88% 232.51% 100.00%
NP to SH 110,954 72,325 34,697 155,539 95,117 54,918 23,535 180.37%
  QoQ % 53.41% 108.45% -77.69% 63.52% 73.20% 133.35% -
  Horiz. % 471.44% 307.31% 147.43% 660.88% 404.15% 233.35% 100.00%
Tax Rate 10.07 % 8.99 % 8.23 % 9.16 % 11.09 % 10.37 % 11.54 % -8.66%
  QoQ % 12.01% 9.23% -10.15% -17.40% 6.94% -10.14% -
  Horiz. % 87.26% 77.90% 71.32% 79.38% 96.10% 89.86% 100.00%
Total Cost 848,818 565,677 282,544 1,103,177 812,321 523,366 256,195 121.76%
  QoQ % 50.05% 100.21% -74.39% 35.81% 55.21% 104.28% -
  Horiz. % 331.32% 220.80% 110.28% 430.60% 317.07% 204.28% 100.00%
Net Worth 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 16.14%
  QoQ % 2.23% 0.85% -2.59% 0.69% 20.05% 3.16% -
  Horiz. % 125.23% 122.51% 121.47% 124.70% 123.85% 103.16% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 51,368 25,684 - 73,383 440 203 - -
  QoQ % 100.00% 0.00% 0.00% 16,566.69% 116.20% 0.00% -
  Horiz. % 25,223.63% 12,611.81% 0.00% 36,033.75% 216.20% 100.00% -
Div Payout % 46.30 % 35.51 % - % 47.18 % 0.46 % 0.37 % - % -
  QoQ % 30.39% 0.00% 0.00% 10,156.52% 24.32% 0.00% -
  Horiz. % 12,513.51% 9,597.30% 0.00% 12,751.35% 124.32% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 16.14%
  QoQ % 2.23% 0.85% -2.59% 0.69% 20.05% 3.16% -
  Horiz. % 125.23% 122.51% 121.47% 124.70% 123.85% 103.16% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 678,838 674,355 5.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.10% 0.66% -
  Horiz. % 108.82% 108.82% 108.82% 108.82% 108.82% 100.66% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.64 % 11.43 % 11.10 % 12.48 % 10.58 % 9.58 % 8.52 % 23.05%
  QoQ % 1.84% 2.97% -11.06% 17.96% 10.44% 12.44% -
  Horiz. % 136.62% 134.15% 130.28% 146.48% 124.18% 112.44% 100.00%
ROE 8.17 % 5.45 % 2.63 % 11.51 % 7.08 % 4.91 % 2.17 % 141.43%
  QoQ % 49.91% 107.22% -77.15% 62.57% 44.20% 126.27% -
  Horiz. % 376.50% 251.15% 121.20% 530.41% 326.27% 226.27% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 130.91 87.04 43.31 171.76 123.80 85.27 41.53 114.54%
  QoQ % 50.40% 100.97% -74.78% 38.74% 45.19% 105.32% -
  Horiz. % 315.22% 209.58% 104.29% 413.58% 298.10% 205.32% 100.00%
EPS 15.12 9.86 4.73 22.04 13.66 8.09 3.49 165.05%
  QoQ % 53.35% 108.46% -78.54% 61.35% 68.85% 131.81% -
  Horiz. % 433.24% 282.52% 135.53% 631.52% 391.40% 231.81% 100.00%
DPS 7.00 3.50 0.00 10.00 0.06 0.03 0.00 -
  QoQ % 100.00% 0.00% 0.00% 16,566.67% 100.00% 0.00% -
  Horiz. % 23,333.33% 11,666.67% 0.00% 33,333.34% 200.00% 100.00% -
NAPS 1.8501 1.8098 1.7945 1.8422 1.8296 1.6475 1.6076 9.79%
  QoQ % 2.23% 0.85% -2.59% 0.69% 11.05% 2.48% -
  Horiz. % 115.08% 112.58% 111.63% 114.59% 113.81% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 130.91 87.04 43.31 171.76 123.80 78.88 38.16 126.95%
  QoQ % 50.40% 100.97% -74.78% 38.74% 56.95% 106.71% -
  Horiz. % 343.06% 228.09% 113.50% 450.10% 324.42% 206.71% 100.00%
EPS 15.12 9.86 4.73 22.04 13.66 7.48 3.21 180.20%
  QoQ % 53.35% 108.46% -78.54% 61.35% 82.62% 133.02% -
  Horiz. % 471.03% 307.17% 147.35% 686.60% 425.55% 233.02% 100.00%
DPS 7.00 3.50 0.00 10.00 0.06 0.03 0.00 -
  QoQ % 100.00% 0.00% 0.00% 16,566.67% 100.00% 0.00% -
  Horiz. % 23,333.33% 11,666.67% 0.00% 33,333.34% 200.00% 100.00% -
NAPS 1.8501 1.8098 1.7945 1.8422 1.8296 1.5240 1.4773 16.14%
  QoQ % 2.23% 0.85% -2.59% 0.69% 20.05% 3.16% -
  Horiz. % 125.24% 122.51% 121.47% 124.70% 123.85% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.5200 2.4000 2.2200 2.3800 2.0300 2.3300 2.1800 -
P/RPS 1.93 2.76 5.13 1.39 1.64 2.73 5.25 -48.59%
  QoQ % -30.07% -46.20% 269.06% -15.24% -39.93% -48.00% -
  Horiz. % 36.76% 52.57% 97.71% 26.48% 31.24% 52.00% 100.00%
P/EPS 16.67 24.35 46.95 11.23 15.66 28.80 62.46 -58.45%
  QoQ % -31.54% -48.14% 318.08% -28.29% -45.62% -53.89% -
  Horiz. % 26.69% 38.98% 75.17% 17.98% 25.07% 46.11% 100.00%
EY 6.00 4.11 2.13 8.91 6.39 3.47 1.60 140.79%
  QoQ % 45.99% 92.96% -76.09% 39.44% 84.15% 116.87% -
  Horiz. % 375.00% 256.88% 133.12% 556.88% 399.38% 216.88% 100.00%
DY 2.78 1.46 0.00 4.20 0.03 0.01 0.00 -
  QoQ % 90.41% 0.00% 0.00% 13,900.00% 200.00% 0.00% -
  Horiz. % 27,800.00% 14,600.00% 0.00% 42,000.00% 300.00% 100.00% -
P/NAPS 1.36 1.33 1.24 1.29 1.11 1.41 1.36 -
  QoQ % 2.26% 7.26% -3.88% 16.22% -21.28% 3.68% -
  Horiz. % 100.00% 97.79% 91.18% 94.85% 81.62% 103.68% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 03/11/16 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 -
Price 2.4500 2.5500 2.1800 2.2400 2.3000 2.3600 2.4300 -
P/RPS 1.87 2.93 5.03 1.30 1.86 2.77 5.85 -53.15%
  QoQ % -36.18% -41.75% 286.92% -30.11% -32.85% -52.65% -
  Horiz. % 31.97% 50.09% 85.98% 22.22% 31.79% 47.35% 100.00%
P/EPS 16.20 25.87 46.11 10.57 17.74 29.17 69.63 -62.07%
  QoQ % -37.38% -43.90% 336.23% -40.42% -39.18% -58.11% -
  Horiz. % 23.27% 37.15% 66.22% 15.18% 25.48% 41.89% 100.00%
EY 6.17 3.87 2.17 9.46 5.64 3.43 1.44 163.11%
  QoQ % 59.43% 78.34% -77.06% 67.73% 64.43% 138.19% -
  Horiz. % 428.47% 268.75% 150.69% 656.94% 391.67% 238.19% 100.00%
DY 2.86 1.37 0.00 4.46 0.03 0.01 0.00 -
  QoQ % 108.76% 0.00% 0.00% 14,766.67% 200.00% 0.00% -
  Horiz. % 28,600.00% 13,700.00% 0.00% 44,600.00% 300.00% 100.00% -
P/NAPS 1.32 1.41 1.21 1.22 1.26 1.43 1.51 -8.55%
  QoQ % -6.38% 16.53% -0.82% -3.17% -11.89% -5.30% -
  Horiz. % 87.42% 93.38% 80.13% 80.79% 83.44% 94.70% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers