Highlights

[UNISEM] QoQ Quarter Result on 2014-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     17.00%    YoY -     358.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 280,057 285,377 273,273 251,581 228,048 247,120 246,780 8.81%
  QoQ % -1.86% 4.43% 8.62% 10.32% -7.72% 0.14% -
  Horiz. % 113.48% 115.64% 110.74% 101.95% 92.41% 100.14% 100.00%
PBT 26,975 26,038 32,970 14,443 11,068 -82,652 -535 -
  QoQ % 3.60% -21.03% 128.28% 30.49% 113.39% -15,348.97% -
  Horiz. % -5,042.06% -4,866.92% -6,162.62% -2,699.63% -2,068.79% 15,448.97% 100.00%
Tax -3,113 -4,762 -5,843 -3,951 -2,213 -10,472 -578 207.57%
  QoQ % 34.63% 18.50% -47.89% -78.54% 78.87% -1,711.76% -
  Horiz. % 538.58% 823.88% 1,010.90% 683.56% 382.87% 1,811.76% 100.00%
NP 23,862 21,276 27,127 10,492 8,855 -93,124 -1,113 -
  QoQ % 12.15% -21.57% 158.55% 18.49% 109.51% -8,266.94% -
  Horiz. % -2,143.94% -1,911.59% -2,437.29% -942.68% -795.60% 8,366.94% 100.00%
NP to SH 23,535 21,194 27,121 10,841 9,266 -90,781 -648 -
  QoQ % 11.05% -21.85% 150.17% 17.00% 110.21% -13,909.41% -
  Horiz. % -3,631.94% -3,270.68% -4,185.34% -1,672.99% -1,429.94% 14,009.41% 100.00%
Tax Rate 11.54 % 18.29 % 17.72 % 27.36 % 19.99 % - % - % -
  QoQ % -36.91% 3.22% -35.23% 36.87% 0.00% 0.00% -
  Horiz. % 57.73% 91.50% 88.64% 136.87% 100.00% - -
Total Cost 256,195 264,101 246,146 241,089 219,193 340,244 247,893 2.22%
  QoQ % -2.99% 7.29% 2.10% 9.99% -35.58% 37.25% -
  Horiz. % 103.35% 106.54% 99.30% 97.26% 88.42% 137.25% 100.00%
Net Worth 1,084,093 1,026,356 988,027 943,166 959,876 960,821 1,000,447 5.50%
  QoQ % 5.63% 3.88% 4.76% -1.74% -0.10% -3.96% -
  Horiz. % 108.36% 102.59% 98.76% 94.27% 95.94% 96.04% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 26,998 13,493 - - 13,489 - -
  QoQ % 0.00% 100.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.15% 100.03% 0.00% 0.00% 100.00% -
Div Payout % - % 127.39 % 49.75 % - % - % - % - % -
  QoQ % 0.00% 156.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 256.06% 100.00% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,084,093 1,026,356 988,027 943,166 959,876 960,821 1,000,447 5.50%
  QoQ % 5.63% 3.88% 4.76% -1.74% -0.10% -3.96% -
  Horiz. % 108.36% 102.59% 98.76% 94.27% 95.94% 96.04% 100.00%
NOSH 674,355 674,968 674,651 673,354 676,350 674,450 647,999 2.70%
  QoQ % -0.09% 0.05% 0.19% -0.44% 0.28% 4.08% -
  Horiz. % 104.07% 104.16% 104.11% 103.91% 104.38% 104.08% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.52 % 7.46 % 9.93 % 4.17 % 3.88 % -37.68 % -0.45 % -
  QoQ % 14.21% -24.87% 138.13% 7.47% 110.30% -8,273.33% -
  Horiz. % -1,893.33% -1,657.78% -2,206.67% -926.67% -862.22% 8,373.33% 100.00%
ROE 2.17 % 2.06 % 2.74 % 1.15 % 0.97 % -9.45 % -0.06 % -
  QoQ % 5.34% -24.82% 138.26% 18.56% 110.26% -15,650.00% -
  Horiz. % -3,616.67% -3,433.33% -4,566.67% -1,916.67% -1,616.67% 15,750.00% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.53 42.28 40.51 37.36 33.72 36.64 38.08 5.96%
  QoQ % -1.77% 4.37% 8.43% 10.79% -7.97% -3.78% -
  Horiz. % 109.06% 111.03% 106.38% 98.11% 88.55% 96.22% 100.00%
EPS 3.49 3.14 4.02 1.61 1.37 -13.46 -0.10 -
  QoQ % 11.15% -21.89% 149.69% 17.52% 110.18% -13,360.00% -
  Horiz. % -3,490.00% -3,140.00% -4,020.00% -1,610.00% -1,370.00% 13,460.00% 100.00%
DPS 0.00 4.00 2.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 1.6076 1.5206 1.4645 1.4007 1.4192 1.4246 1.5439 2.73%
  QoQ % 5.72% 3.83% 4.55% -1.30% -0.38% -7.73% -
  Horiz. % 104.13% 98.49% 94.86% 90.72% 91.92% 92.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.16 38.89 37.24 34.28 31.08 33.68 33.63 8.80%
  QoQ % -1.88% 4.43% 8.63% 10.30% -7.72% 0.15% -
  Horiz. % 113.47% 115.64% 110.73% 101.93% 92.42% 100.15% 100.00%
EPS 3.21 2.89 3.70 1.48 1.26 -12.37 -0.09 -
  QoQ % 11.07% -21.89% 150.00% 17.46% 110.19% -13,644.44% -
  Horiz. % -3,566.67% -3,211.11% -4,111.11% -1,644.44% -1,400.00% 13,744.44% 100.00%
DPS 0.00 3.68 1.84 0.00 0.00 1.84 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 1.4773 1.3986 1.3464 1.2853 1.3080 1.3093 1.3633 5.50%
  QoQ % 5.63% 3.88% 4.75% -1.74% -0.10% -3.96% -
  Horiz. % 108.36% 102.59% 98.76% 94.28% 95.94% 96.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.1800 1.7800 1.6300 1.4600 1.0300 1.0000 0.8550 -
P/RPS 5.25 4.21 4.02 3.91 3.05 2.73 2.25 76.01%
  QoQ % 24.70% 4.73% 2.81% 28.20% 11.72% 21.33% -
  Horiz. % 233.33% 187.11% 178.67% 173.78% 135.56% 121.33% 100.00%
P/EPS 62.46 56.69 40.55 90.68 75.18 -7.43 -855.00 -
  QoQ % 10.18% 39.80% -55.28% 20.62% 1,111.84% 99.13% -
  Horiz. % -7.31% -6.63% -4.74% -10.61% -8.79% 0.87% 100.00%
EY 1.60 1.76 2.47 1.10 1.33 -13.46 -0.12 -
  QoQ % -9.09% -28.74% 124.55% -17.29% 109.88% -11,116.67% -
  Horiz. % -1,333.33% -1,466.67% -2,058.33% -916.67% -1,108.33% 11,216.67% 100.00%
DY 0.00 2.25 1.23 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 82.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.50% 61.50% 0.00% 0.00% 100.00% -
P/NAPS 1.36 1.17 1.11 1.04 0.73 0.70 0.55 82.96%
  QoQ % 16.24% 5.41% 6.73% 42.47% 4.29% 27.27% -
  Horiz. % 247.27% 212.73% 201.82% 189.09% 132.73% 127.27% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 12/02/15 30/10/14 24/07/14 08/05/14 26/02/14 07/11/13 -
Price 2.4300 2.1200 1.6800 1.6900 1.2700 1.0700 0.8750 -
P/RPS 5.85 5.01 4.15 4.52 3.77 2.92 2.30 86.44%
  QoQ % 16.77% 20.72% -8.19% 19.89% 29.11% 26.96% -
  Horiz. % 254.35% 217.83% 180.43% 196.52% 163.91% 126.96% 100.00%
P/EPS 69.63 67.52 41.79 104.97 92.70 -7.95 -875.00 -
  QoQ % 3.13% 61.57% -60.19% 13.24% 1,266.04% 99.09% -
  Horiz. % -7.96% -7.72% -4.78% -12.00% -10.59% 0.91% 100.00%
EY 1.44 1.48 2.39 0.95 1.08 -12.58 -0.11 -
  QoQ % -2.70% -38.08% 151.58% -12.04% 108.59% -11,336.36% -
  Horiz. % -1,309.09% -1,345.45% -2,172.73% -863.64% -981.82% 11,436.36% 100.00%
DY 0.00 1.89 1.19 0.00 0.00 1.87 0.00 -
  QoQ % 0.00% 58.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.07% 63.64% 0.00% 0.00% 100.00% -
P/NAPS 1.51 1.39 1.15 1.21 0.89 0.75 0.57 91.57%
  QoQ % 8.63% 20.87% -4.96% 35.96% 18.67% 31.58% -
  Horiz. % 264.91% 243.86% 201.75% 212.28% 156.14% 131.58% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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