Highlights

[UNISEM] QoQ Quarter Result on 2015-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 29-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     28.09%    YoY -     48.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 320,890 317,808 351,968 329,610 298,790 280,057 285,377 8.14%
  QoQ % 0.97% -9.71% 6.78% 10.31% 6.69% -1.86% -
  Horiz. % 112.44% 111.36% 123.33% 115.50% 104.70% 98.14% 100.00%
PBT 41,810 38,426 64,976 46,227 34,927 26,975 26,038 37.16%
  QoQ % 8.81% -40.86% 40.56% 32.35% 29.48% 3.60% -
  Horiz. % 160.57% 147.58% 249.54% 177.54% 134.14% 103.60% 100.00%
Tax -4,053 -3,162 -3,864 -5,572 -3,308 -3,113 -4,762 -10.20%
  QoQ % -28.18% 18.17% 30.65% -68.44% -6.26% 34.63% -
  Horiz. % 85.11% 66.40% 81.14% 117.01% 69.47% 65.37% 100.00%
NP 37,757 35,264 61,112 40,655 31,619 23,862 21,276 46.63%
  QoQ % 7.07% -42.30% 50.32% 28.58% 32.51% 12.15% -
  Horiz. % 177.46% 165.75% 287.23% 191.08% 148.61% 112.15% 100.00%
NP to SH 37,628 34,697 60,422 40,199 31,383 23,535 21,194 46.67%
  QoQ % 8.45% -42.58% 50.31% 28.09% 33.35% 11.05% -
  Horiz. % 177.54% 163.71% 285.09% 189.67% 148.07% 111.05% 100.00%
Tax Rate 9.69 % 8.23 % 5.95 % 12.05 % 9.47 % 11.54 % 18.29 % -34.55%
  QoQ % 17.74% 38.32% -50.62% 27.24% -17.94% -36.91% -
  Horiz. % 52.98% 45.00% 32.53% 65.88% 51.78% 63.09% 100.00%
Total Cost 283,133 282,544 290,856 288,955 267,171 256,195 264,101 4.75%
  QoQ % 0.21% -2.86% 0.66% 8.15% 4.28% -2.99% -
  Horiz. % 107.21% 106.98% 110.13% 109.41% 101.16% 97.01% 100.00%
Net Worth 1,328,087 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 18.76%
  QoQ % 0.85% -2.59% 0.69% 19.19% 3.91% 5.63% -
  Horiz. % 129.40% 128.30% 131.71% 130.81% 109.75% 105.63% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 25,684 - 29,353 220 205 - 26,998 -3.28%
  QoQ % 0.00% 0.00% 13,233.35% 7.33% 0.00% 0.00% -
  Horiz. % 95.13% 0.00% 108.72% 0.82% 0.76% 0.00% 100.00%
Div Payout % 68.26 % - % 48.58 % 0.55 % 0.65 % - % 127.39 % -34.05%
  QoQ % 0.00% 0.00% 8,732.73% -15.38% 0.00% 0.00% -
  Horiz. % 53.58% 0.00% 38.13% 0.43% 0.51% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,328,087 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 18.76%
  QoQ % 0.85% -2.59% 0.69% 19.19% 3.91% 5.63% -
  Horiz. % 129.40% 128.30% 131.71% 130.81% 109.75% 105.63% 100.00%
NOSH 733,831 733,831 733,831 733,831 683,725 674,355 674,968 5.74%
  QoQ % 0.00% 0.00% 0.00% 7.33% 1.39% -0.09% -
  Horiz. % 108.72% 108.72% 108.72% 108.72% 101.30% 99.91% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.77 % 11.10 % 17.36 % 12.33 % 10.58 % 8.52 % 7.46 % 35.56%
  QoQ % 6.04% -36.06% 40.79% 16.54% 24.18% 14.21% -
  Horiz. % 157.77% 148.79% 232.71% 165.28% 141.82% 114.21% 100.00%
ROE 2.83 % 2.63 % 4.47 % 2.99 % 2.79 % 2.17 % 2.06 % 23.60%
  QoQ % 7.60% -41.16% 49.50% 7.17% 28.57% 5.34% -
  Horiz. % 137.38% 127.67% 216.99% 145.15% 135.44% 105.34% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.73 43.31 47.96 44.92 43.70 41.53 42.28 2.28%
  QoQ % 0.97% -9.70% 6.77% 2.79% 5.23% -1.77% -
  Horiz. % 103.43% 102.44% 113.43% 106.24% 103.36% 98.23% 100.00%
EPS 5.13 4.73 8.23 5.50 4.59 3.49 3.14 38.76%
  QoQ % 8.46% -42.53% 49.64% 19.83% 31.52% 11.15% -
  Horiz. % 163.38% 150.64% 262.10% 175.16% 146.18% 111.15% 100.00%
DPS 3.50 0.00 4.00 0.03 0.03 0.00 4.00 -8.52%
  QoQ % 0.00% 0.00% 13,233.33% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 0.00% 100.00% 0.75% 0.75% 0.00% 100.00%
NAPS 1.8098 1.7945 1.8422 1.8296 1.6475 1.6076 1.5206 12.32%
  QoQ % 0.85% -2.59% 0.69% 11.05% 2.48% 5.72% -
  Horiz. % 119.02% 118.01% 121.15% 120.32% 108.35% 105.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.73 43.31 47.96 44.92 40.72 38.16 38.89 8.14%
  QoQ % 0.97% -9.70% 6.77% 10.31% 6.71% -1.88% -
  Horiz. % 112.45% 111.37% 123.32% 115.51% 104.71% 98.12% 100.00%
EPS 5.13 4.73 8.23 5.50 4.28 3.21 2.89 46.66%
  QoQ % 8.46% -42.53% 49.64% 28.50% 33.33% 11.07% -
  Horiz. % 177.51% 163.67% 284.78% 190.31% 148.10% 111.07% 100.00%
DPS 3.50 0.00 4.00 0.03 0.03 0.00 3.68 -3.29%
  QoQ % 0.00% 0.00% 13,233.33% 0.00% 0.00% 0.00% -
  Horiz. % 95.11% 0.00% 108.70% 0.82% 0.82% 0.00% 100.00%
NAPS 1.8098 1.7945 1.8422 1.8296 1.5350 1.4773 1.3986 18.77%
  QoQ % 0.85% -2.59% 0.69% 19.19% 3.91% 5.63% -
  Horiz. % 129.40% 128.31% 131.72% 130.82% 109.75% 105.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.4000 2.2200 2.3800 2.0300 2.3300 2.1800 1.7800 -
P/RPS 5.49 5.13 4.96 4.52 5.33 5.25 4.21 19.38%
  QoQ % 7.02% 3.43% 9.73% -15.20% 1.52% 24.70% -
  Horiz. % 130.40% 121.85% 117.81% 107.36% 126.60% 124.70% 100.00%
P/EPS 46.81 46.95 28.91 37.06 50.76 62.46 56.69 -12.00%
  QoQ % -0.30% 62.40% -21.99% -26.99% -18.73% 10.18% -
  Horiz. % 82.57% 82.82% 51.00% 65.37% 89.54% 110.18% 100.00%
EY 2.14 2.13 3.46 2.70 1.97 1.60 1.76 13.93%
  QoQ % 0.47% -38.44% 28.15% 37.06% 23.12% -9.09% -
  Horiz. % 121.59% 121.02% 196.59% 153.41% 111.93% 90.91% 100.00%
DY 1.46 0.00 1.68 0.01 0.01 0.00 2.25 -25.07%
  QoQ % 0.00% 0.00% 16,700.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.89% 0.00% 74.67% 0.44% 0.44% 0.00% 100.00%
P/NAPS 1.33 1.24 1.29 1.11 1.41 1.36 1.17 8.93%
  QoQ % 7.26% -3.88% 16.22% -21.28% 3.68% 16.24% -
  Horiz. % 113.68% 105.98% 110.26% 94.87% 120.51% 116.24% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 -
Price 2.5500 2.1800 2.2400 2.3000 2.3600 2.4300 2.1200 -
P/RPS 5.83 5.03 4.67 5.12 5.40 5.85 5.01 10.64%
  QoQ % 15.90% 7.71% -8.79% -5.19% -7.69% 16.77% -
  Horiz. % 116.37% 100.40% 93.21% 102.20% 107.78% 116.77% 100.00%
P/EPS 49.73 46.11 27.21 41.99 51.42 69.63 67.52 -18.46%
  QoQ % 7.85% 69.46% -35.20% -18.34% -26.15% 3.13% -
  Horiz. % 73.65% 68.29% 40.30% 62.19% 76.16% 103.12% 100.00%
EY 2.01 2.17 3.68 2.38 1.94 1.44 1.48 22.66%
  QoQ % -7.37% -41.03% 54.62% 22.68% 34.72% -2.70% -
  Horiz. % 135.81% 146.62% 248.65% 160.81% 131.08% 97.30% 100.00%
DY 1.37 0.00 1.79 0.01 0.01 0.00 1.89 -19.32%
  QoQ % 0.00% 0.00% 17,800.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.49% 0.00% 94.71% 0.53% 0.53% 0.00% 100.00%
P/NAPS 1.41 1.21 1.22 1.26 1.43 1.51 1.39 0.96%
  QoQ % 16.53% -0.82% -3.17% -11.89% -5.30% 8.63% -
  Horiz. % 101.44% 87.05% 87.77% 90.65% 102.88% 108.63% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers