Highlights

[UNISEM] QoQ 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 -     33.35%    YoY -     189.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 317,808 351,968 329,610 298,790 280,057 285,377 273,273 10.58%
  QoQ % -9.71% 6.78% 10.31% 6.69% -1.86% 4.43% -
  Horiz. % 116.30% 128.80% 120.62% 109.34% 102.48% 104.43% 100.00%
PBT 38,426 64,976 46,227 34,927 26,975 26,038 32,970 10.74%
  QoQ % -40.86% 40.56% 32.35% 29.48% 3.60% -21.03% -
  Horiz. % 116.55% 197.08% 140.21% 105.94% 81.82% 78.97% 100.00%
Tax -3,162 -3,864 -5,572 -3,308 -3,113 -4,762 -5,843 -33.57%
  QoQ % 18.17% 30.65% -68.44% -6.26% 34.63% 18.50% -
  Horiz. % 54.12% 66.13% 95.36% 56.61% 53.28% 81.50% 100.00%
NP 35,264 61,112 40,655 31,619 23,862 21,276 27,127 19.09%
  QoQ % -42.30% 50.32% 28.58% 32.51% 12.15% -21.57% -
  Horiz. % 130.00% 225.28% 149.87% 116.56% 87.96% 78.43% 100.00%
NP to SH 34,697 60,422 40,199 31,383 23,535 21,194 27,121 17.83%
  QoQ % -42.58% 50.31% 28.09% 33.35% 11.05% -21.85% -
  Horiz. % 127.93% 222.79% 148.22% 115.71% 86.78% 78.15% 100.00%
Tax Rate 8.23 % 5.95 % 12.05 % 9.47 % 11.54 % 18.29 % 17.72 % -40.00%
  QoQ % 38.32% -50.62% 27.24% -17.94% -36.91% 3.22% -
  Horiz. % 46.44% 33.58% 68.00% 53.44% 65.12% 103.22% 100.00%
Total Cost 282,544 290,856 288,955 267,171 256,195 264,101 246,146 9.62%
  QoQ % -2.86% 0.66% 8.15% 4.28% -2.99% 7.29% -
  Horiz. % 114.79% 118.16% 117.39% 108.54% 104.08% 107.29% 100.00%
Net Worth 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 988,027 21.09%
  QoQ % -2.59% 0.69% 19.19% 3.91% 5.63% 3.88% -
  Horiz. % 133.28% 136.82% 135.89% 114.01% 109.72% 103.88% 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 - 29,353 220 205 - 26,998 13,493 -
  QoQ % 0.00% 13,233.35% 7.33% 0.00% 0.00% 100.09% -
  Horiz. % 0.00% 217.54% 1.63% 1.52% 0.00% 200.09% 100.00%
Div Payout % - % 48.58 % 0.55 % 0.65 % - % 127.39 % 49.75 % -
  QoQ % 0.00% 8,732.73% -15.38% 0.00% 0.00% 156.06% -
  Horiz. % 0.00% 97.65% 1.11% 1.31% 0.00% 256.06% 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 1,126,437 1,084,093 1,026,356 988,027 21.09%
  QoQ % -2.59% 0.69% 19.19% 3.91% 5.63% 3.88% -
  Horiz. % 133.28% 136.82% 135.89% 114.01% 109.72% 103.88% 100.00%
NOSH 733,831 733,831 733,831 683,725 674,355 674,968 674,651 5.76%
  QoQ % 0.00% 0.00% 7.33% 1.39% -0.09% 0.05% -
  Horiz. % 108.77% 108.77% 108.77% 101.34% 99.96% 100.05% 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 % 17.36 % 12.33 % 10.58 % 8.52 % 7.46 % 9.93 % 7.70%
  QoQ % -36.06% 40.79% 16.54% 24.18% 14.21% -24.87% -
  Horiz. % 111.78% 174.82% 124.17% 106.55% 85.80% 75.13% 100.00%
ROE 2.63 % 4.47 % 2.99 % 2.79 % 2.17 % 2.06 % 2.74 % -2.69%
  QoQ % -41.16% 49.50% 7.17% 28.57% 5.34% -24.82% -
  Horiz. % 95.99% 163.14% 109.12% 101.82% 79.20% 75.18% 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 47.96 44.92 43.70 41.53 42.28 40.51 4.55%
  QoQ % -9.70% 6.77% 2.79% 5.23% -1.77% 4.37% -
  Horiz. % 106.91% 118.39% 110.89% 107.87% 102.52% 104.37% 100.00%
EPS 4.73 8.23 5.50 4.59 3.49 3.14 4.02 11.44%
  QoQ % -42.53% 49.64% 19.83% 31.52% 11.15% -21.89% -
  Horiz. % 117.66% 204.73% 136.82% 114.18% 86.82% 78.11% 100.00%
DPS 0.00 4.00 0.03 0.03 0.00 4.00 2.00 -
  QoQ % 0.00% 13,233.33% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 1.50% 1.50% 0.00% 200.00% 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 47.96 44.92 40.72 38.16 38.89 37.24 10.58%
  QoQ % -9.70% 6.77% 10.31% 6.71% -1.88% 4.43% -
  Horiz. % 116.30% 128.79% 120.62% 109.34% 102.47% 104.43% 100.00%
EPS 4.73 8.23 5.50 4.28 3.21 2.89 3.70 17.77%
  QoQ % -42.53% 49.64% 28.50% 33.33% 11.07% -21.89% -
  Horiz. % 127.84% 222.43% 148.65% 115.68% 86.76% 78.11% 100.00%
DPS 0.00 4.00 0.03 0.03 0.00 3.68 1.84 -
  QoQ % 0.00% 13,233.33% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 217.39% 1.63% 1.63% 0.00% 200.00% 100.00%
NAPS 1.7945 1.8422 1.8296 1.5350 1.4773 1.3986 1.3464 21.09%
  QoQ % -2.59% 0.69% 19.19% 3.91% 5.63% 3.88% -
  Horiz. % 133.28% 136.82% 135.89% 114.01% 109.72% 103.88% 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 4.96 4.52 5.33 5.25 4.21 4.02 17.63%
  QoQ % 3.43% 9.73% -15.20% 1.52% 24.70% 4.73% -
  Horiz. % 127.61% 123.38% 112.44% 132.59% 130.60% 104.73% 100.00%
P/EPS 46.95 28.91 37.06 50.76 62.46 56.69 40.55 10.25%
  QoQ % 62.40% -21.99% -26.99% -18.73% 10.18% 39.80% -
  Horiz. % 115.78% 71.29% 91.39% 125.18% 154.03% 139.80% 100.00%
EY 2.13 3.46 2.70 1.97 1.60 1.76 2.47 -9.39%
  QoQ % -38.44% 28.15% 37.06% 23.12% -9.09% -28.74% -
  Horiz. % 86.23% 140.08% 109.31% 79.76% 64.78% 71.26% 100.00%
DY 0.00 1.68 0.01 0.01 0.00 2.25 1.23 -
  QoQ % 0.00% 16,700.00% 0.00% 0.00% 0.00% 82.93% -
  Horiz. % 0.00% 136.59% 0.81% 0.81% 0.00% 182.93% 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 4.67 5.12 5.40 5.85 5.01 4.15 13.67%
  QoQ % 7.71% -8.79% -5.19% -7.69% 16.77% 20.72% -
  Horiz. % 121.20% 112.53% 123.37% 130.12% 140.96% 120.72% 100.00%
P/EPS 46.11 27.21 41.99 51.42 69.63 67.52 41.79 6.77%
  QoQ % 69.46% -35.20% -18.34% -26.15% 3.13% 61.57% -
  Horiz. % 110.34% 65.11% 100.48% 123.04% 166.62% 161.57% 100.00%
EY 2.17 3.68 2.38 1.94 1.44 1.48 2.39 -6.23%
  QoQ % -41.03% 54.62% 22.68% 34.72% -2.70% -38.08% -
  Horiz. % 90.79% 153.97% 99.58% 81.17% 60.25% 61.92% 100.00%
DY 0.00 1.79 0.01 0.01 0.00 1.89 1.19 -
  QoQ % 0.00% 17,800.00% 0.00% 0.00% 0.00% 58.82% -
  Horiz. % 0.00% 150.42% 0.84% 0.84% 0.00% 158.82% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers