Highlights

[UNISEM] QoQ Quarter Result on 2014-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     150.17%    YoY -     4,285.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 298,790 280,057 285,377 273,273 251,581 228,048 247,120 13.53%
  QoQ % 6.69% -1.86% 4.43% 8.62% 10.32% -7.72% -
  Horiz. % 120.91% 113.33% 115.48% 110.58% 101.81% 92.28% 100.00%
PBT 34,927 26,975 26,038 32,970 14,443 11,068 -82,652 -
  QoQ % 29.48% 3.60% -21.03% 128.28% 30.49% 113.39% -
  Horiz. % -42.26% -32.64% -31.50% -39.89% -17.47% -13.39% 100.00%
Tax -3,308 -3,113 -4,762 -5,843 -3,951 -2,213 -10,472 -53.71%
  QoQ % -6.26% 34.63% 18.50% -47.89% -78.54% 78.87% -
  Horiz. % 31.59% 29.73% 45.47% 55.80% 37.73% 21.13% 100.00%
NP 31,619 23,862 21,276 27,127 10,492 8,855 -93,124 -
  QoQ % 32.51% 12.15% -21.57% 158.55% 18.49% 109.51% -
  Horiz. % -33.95% -25.62% -22.85% -29.13% -11.27% -9.51% 100.00%
NP to SH 31,383 23,535 21,194 27,121 10,841 9,266 -90,781 -
  QoQ % 33.35% 11.05% -21.85% 150.17% 17.00% 110.21% -
  Horiz. % -34.57% -25.93% -23.35% -29.88% -11.94% -10.21% 100.00%
Tax Rate 9.47 % 11.54 % 18.29 % 17.72 % 27.36 % 19.99 % - % -
  QoQ % -17.94% -36.91% 3.22% -35.23% 36.87% 0.00% -
  Horiz. % 47.37% 57.73% 91.50% 88.64% 136.87% 100.00% -
Total Cost 267,171 256,195 264,101 246,146 241,089 219,193 340,244 -14.92%
  QoQ % 4.28% -2.99% 7.29% 2.10% 9.99% -35.58% -
  Horiz. % 78.52% 75.30% 77.62% 72.34% 70.86% 64.42% 100.00%
Net Worth 1,126,437 1,084,093 1,026,356 988,027 943,166 959,876 960,821 11.22%
  QoQ % 3.91% 5.63% 3.88% 4.76% -1.74% -0.10% -
  Horiz. % 117.24% 112.83% 106.82% 102.83% 98.16% 99.90% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 205 - 26,998 13,493 - - 13,489 -93.91%
  QoQ % 0.00% 0.00% 100.09% 0.00% 0.00% 0.00% -
  Horiz. % 1.52% 0.00% 200.15% 100.03% 0.00% 0.00% 100.00%
Div Payout % 0.65 % - % 127.39 % 49.75 % - % - % - % -
  QoQ % 0.00% 0.00% 156.06% 0.00% 0.00% 0.00% -
  Horiz. % 1.31% 0.00% 256.06% 100.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,126,437 1,084,093 1,026,356 988,027 943,166 959,876 960,821 11.22%
  QoQ % 3.91% 5.63% 3.88% 4.76% -1.74% -0.10% -
  Horiz. % 117.24% 112.83% 106.82% 102.83% 98.16% 99.90% 100.00%
NOSH 683,725 674,355 674,968 674,651 673,354 676,350 674,450 0.92%
  QoQ % 1.39% -0.09% 0.05% 0.19% -0.44% 0.28% -
  Horiz. % 101.38% 99.99% 100.08% 100.03% 99.84% 100.28% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.58 % 8.52 % 7.46 % 9.93 % 4.17 % 3.88 % -37.68 % -
  QoQ % 24.18% 14.21% -24.87% 138.13% 7.47% 110.30% -
  Horiz. % -28.08% -22.61% -19.80% -26.35% -11.07% -10.30% 100.00%
ROE 2.79 % 2.17 % 2.06 % 2.74 % 1.15 % 0.97 % -9.45 % -
  QoQ % 28.57% 5.34% -24.82% 138.26% 18.56% 110.26% -
  Horiz. % -29.52% -22.96% -21.80% -28.99% -12.17% -10.26% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.70 41.53 42.28 40.51 37.36 33.72 36.64 12.50%
  QoQ % 5.23% -1.77% 4.37% 8.43% 10.79% -7.97% -
  Horiz. % 119.27% 113.35% 115.39% 110.56% 101.97% 92.03% 100.00%
EPS 4.59 3.49 3.14 4.02 1.61 1.37 -13.46 -
  QoQ % 31.52% 11.15% -21.89% 149.69% 17.52% 110.18% -
  Horiz. % -34.10% -25.93% -23.33% -29.87% -11.96% -10.18% 100.00%
DPS 0.03 0.00 4.00 2.00 0.00 0.00 2.00 -93.96%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.50% 0.00% 200.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.6475 1.6076 1.5206 1.4645 1.4007 1.4192 1.4246 10.21%
  QoQ % 2.48% 5.72% 3.83% 4.55% -1.30% -0.38% -
  Horiz. % 115.65% 112.85% 106.74% 102.80% 98.32% 99.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.72 38.16 38.89 37.24 34.28 31.08 33.68 13.53%
  QoQ % 6.71% -1.88% 4.43% 8.63% 10.30% -7.72% -
  Horiz. % 120.90% 113.30% 115.47% 110.57% 101.78% 92.28% 100.00%
EPS 4.28 3.21 2.89 3.70 1.48 1.26 -12.37 -
  QoQ % 33.33% 11.07% -21.89% 150.00% 17.46% 110.19% -
  Horiz. % -34.60% -25.95% -23.36% -29.91% -11.96% -10.19% 100.00%
DPS 0.03 0.00 3.68 1.84 0.00 0.00 1.84 -93.62%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.63% 0.00% 200.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.5350 1.4773 1.3986 1.3464 1.2853 1.3080 1.3093 11.22%
  QoQ % 3.91% 5.63% 3.88% 4.75% -1.74% -0.10% -
  Horiz. % 117.24% 112.83% 106.82% 102.83% 98.17% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.3300 2.1800 1.7800 1.6300 1.4600 1.0300 1.0000 -
P/RPS 5.33 5.25 4.21 4.02 3.91 3.05 2.73 56.40%
  QoQ % 1.52% 24.70% 4.73% 2.81% 28.20% 11.72% -
  Horiz. % 195.24% 192.31% 154.21% 147.25% 143.22% 111.72% 100.00%
P/EPS 50.76 62.46 56.69 40.55 90.68 75.18 -7.43 -
  QoQ % -18.73% 10.18% 39.80% -55.28% 20.62% 1,111.84% -
  Horiz. % -683.18% -840.65% -762.99% -545.76% -1,220.46% -1,011.84% 100.00%
EY 1.97 1.60 1.76 2.47 1.10 1.33 -13.46 -
  QoQ % 23.12% -9.09% -28.74% 124.55% -17.29% 109.88% -
  Horiz. % -14.64% -11.89% -13.08% -18.35% -8.17% -9.88% 100.00%
DY 0.01 0.00 2.25 1.23 0.00 0.00 2.00 -97.10%
  QoQ % 0.00% 0.00% 82.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.50% 0.00% 112.50% 61.50% 0.00% 0.00% 100.00%
P/NAPS 1.41 1.36 1.17 1.11 1.04 0.73 0.70 59.70%
  QoQ % 3.68% 16.24% 5.41% 6.73% 42.47% 4.29% -
  Horiz. % 201.43% 194.29% 167.14% 158.57% 148.57% 104.29% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 28/04/15 12/02/15 30/10/14 24/07/14 08/05/14 26/02/14 -
Price 2.3600 2.4300 2.1200 1.6800 1.6900 1.2700 1.0700 -
P/RPS 5.40 5.85 5.01 4.15 4.52 3.77 2.92 50.83%
  QoQ % -7.69% 16.77% 20.72% -8.19% 19.89% 29.11% -
  Horiz. % 184.93% 200.34% 171.58% 142.12% 154.79% 129.11% 100.00%
P/EPS 51.42 69.63 67.52 41.79 104.97 92.70 -7.95 -
  QoQ % -26.15% 3.13% 61.57% -60.19% 13.24% 1,266.04% -
  Horiz. % -646.79% -875.85% -849.31% -525.66% -1,320.38% -1,166.04% 100.00%
EY 1.94 1.44 1.48 2.39 0.95 1.08 -12.58 -
  QoQ % 34.72% -2.70% -38.08% 151.58% -12.04% 108.59% -
  Horiz. % -15.42% -11.45% -11.76% -19.00% -7.55% -8.59% 100.00%
DY 0.01 0.00 1.89 1.19 0.00 0.00 1.87 -96.97%
  QoQ % 0.00% 0.00% 58.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.53% 0.00% 101.07% 63.64% 0.00% 0.00% 100.00%
P/NAPS 1.43 1.51 1.39 1.15 1.21 0.89 0.75 53.94%
  QoQ % -5.30% 8.63% 20.87% -4.96% 35.96% 18.67% -
  Horiz. % 190.67% 201.33% 185.33% 153.33% 161.33% 118.67% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers