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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS