Highlights

[UNISEM] QoQ Quarter Result on 2015-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     50.31%    YoY -     185.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 321,950 320,890 317,808 351,968 329,610 298,790 280,057 9.71%
  QoQ % 0.33% 0.97% -9.71% 6.78% 10.31% 6.69% -
  Horiz. % 114.96% 114.58% 113.48% 125.68% 117.69% 106.69% 100.00%
PBT 44,115 41,810 38,426 64,976 46,227 34,927 26,975 38.68%
  QoQ % 5.51% 8.81% -40.86% 40.56% 32.35% 29.48% -
  Horiz. % 163.54% 155.00% 142.45% 240.87% 171.37% 129.48% 100.00%
Tax -5,306 -4,053 -3,162 -3,864 -5,572 -3,308 -3,113 42.55%
  QoQ % -30.92% -28.18% 18.17% 30.65% -68.44% -6.26% -
  Horiz. % 170.45% 130.20% 101.57% 124.12% 178.99% 106.26% 100.00%
NP 38,809 37,757 35,264 61,112 40,655 31,619 23,862 38.18%
  QoQ % 2.79% 7.07% -42.30% 50.32% 28.58% 32.51% -
  Horiz. % 162.64% 158.23% 147.78% 256.11% 170.38% 132.51% 100.00%
NP to SH 38,629 37,628 34,697 60,422 40,199 31,383 23,535 39.02%
  QoQ % 2.66% 8.45% -42.58% 50.31% 28.09% 33.35% -
  Horiz. % 164.13% 159.88% 147.43% 256.73% 170.81% 133.35% 100.00%
Tax Rate 12.03 % 9.69 % 8.23 % 5.95 % 12.05 % 9.47 % 11.54 % 2.80%
  QoQ % 24.15% 17.74% 38.32% -50.62% 27.24% -17.94% -
  Horiz. % 104.25% 83.97% 71.32% 51.56% 104.42% 82.06% 100.00%
Total Cost 283,141 283,133 282,544 290,856 288,955 267,171 256,195 6.87%
  QoQ % 0.00% 0.21% -2.86% 0.66% 8.15% 4.28% -
  Horiz. % 110.52% 110.51% 110.28% 113.53% 112.79% 104.28% 100.00%
Net Worth 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 16.14%
  QoQ % 2.23% 0.85% -2.59% 0.69% 19.19% 3.91% -
  Horiz. % 125.23% 122.51% 121.47% 124.70% 123.85% 103.91% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 25,684 25,684 - 29,353 220 205 - -
  QoQ % 0.00% 0.00% 0.00% 13,233.35% 7.33% 0.00% -
  Horiz. % 12,521.68% 12,521.68% 0.00% 14,310.49% 107.33% 100.00% -
Div Payout % 66.49 % 68.26 % - % 48.58 % 0.55 % 0.65 % - % -
  QoQ % -2.59% 0.00% 0.00% 8,732.73% -15.38% 0.00% -
  Horiz. % 10,229.23% 10,501.54% 0.00% 7,473.85% 84.62% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 16.14%
  QoQ % 2.23% 0.85% -2.59% 0.69% 19.19% 3.91% -
  Horiz. % 125.23% 122.51% 121.47% 124.70% 123.85% 103.91% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 683,725 674,355 5.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.33% 1.39% -
  Horiz. % 108.82% 108.82% 108.82% 108.82% 108.82% 101.39% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.05 % 11.77 % 11.10 % 17.36 % 12.33 % 10.58 % 8.52 % 25.92%
  QoQ % 2.38% 6.04% -36.06% 40.79% 16.54% 24.18% -
  Horiz. % 141.43% 138.15% 130.28% 203.76% 144.72% 124.18% 100.00%
ROE 2.85 % 2.83 % 2.63 % 4.47 % 2.99 % 2.79 % 2.17 % 19.87%
  QoQ % 0.71% 7.60% -41.16% 49.50% 7.17% 28.57% -
  Horiz. % 131.34% 130.41% 121.20% 205.99% 137.79% 128.57% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.87 43.73 43.31 47.96 44.92 43.70 41.53 3.71%
  QoQ % 0.32% 0.97% -9.70% 6.77% 2.79% 5.23% -
  Horiz. % 105.63% 105.30% 104.29% 115.48% 108.16% 105.23% 100.00%
EPS 5.26 5.13 4.73 8.23 5.50 4.59 3.49 31.36%
  QoQ % 2.53% 8.46% -42.53% 49.64% 19.83% 31.52% -
  Horiz. % 150.72% 146.99% 135.53% 235.82% 157.59% 131.52% 100.00%
DPS 3.50 3.50 0.00 4.00 0.03 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 13,233.33% 0.00% 0.00% -
  Horiz. % 11,666.67% 11,666.67% 0.00% 13,333.33% 100.00% 100.00% -
NAPS 1.8501 1.8098 1.7945 1.8422 1.8296 1.6475 1.6076 9.79%
  QoQ % 2.23% 0.85% -2.59% 0.69% 11.05% 2.48% -
  Horiz. % 115.08% 112.58% 111.63% 114.59% 113.81% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.87 43.73 43.31 47.96 44.92 40.72 38.16 9.71%
  QoQ % 0.32% 0.97% -9.70% 6.77% 10.31% 6.71% -
  Horiz. % 114.96% 114.60% 113.50% 125.68% 117.71% 106.71% 100.00%
EPS 5.26 5.13 4.73 8.23 5.50 4.28 3.21 38.87%
  QoQ % 2.53% 8.46% -42.53% 49.64% 28.50% 33.33% -
  Horiz. % 163.86% 159.81% 147.35% 256.39% 171.34% 133.33% 100.00%
DPS 3.50 3.50 0.00 4.00 0.03 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 13,233.33% 0.00% 0.00% -
  Horiz. % 11,666.67% 11,666.67% 0.00% 13,333.33% 100.00% 100.00% -
NAPS 1.8501 1.8098 1.7945 1.8422 1.8296 1.5350 1.4773 16.14%
  QoQ % 2.23% 0.85% -2.59% 0.69% 19.19% 3.91% -
  Horiz. % 125.24% 122.51% 121.47% 124.70% 123.85% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.5200 2.4000 2.2200 2.3800 2.0300 2.3300 2.1800 -
P/RPS 5.74 5.49 5.13 4.96 4.52 5.33 5.25 6.11%
  QoQ % 4.55% 7.02% 3.43% 9.73% -15.20% 1.52% -
  Horiz. % 109.33% 104.57% 97.71% 94.48% 86.10% 101.52% 100.00%
P/EPS 47.87 46.81 46.95 28.91 37.06 50.76 62.46 -16.21%
  QoQ % 2.26% -0.30% 62.40% -21.99% -26.99% -18.73% -
  Horiz. % 76.64% 74.94% 75.17% 46.29% 59.33% 81.27% 100.00%
EY 2.09 2.14 2.13 3.46 2.70 1.97 1.60 19.44%
  QoQ % -2.34% 0.47% -38.44% 28.15% 37.06% 23.12% -
  Horiz. % 130.62% 133.75% 133.12% 216.25% 168.75% 123.13% 100.00%
DY 1.39 1.46 0.00 1.68 0.01 0.01 0.00 -
  QoQ % -4.79% 0.00% 0.00% 16,700.00% 0.00% 0.00% -
  Horiz. % 13,900.00% 14,600.00% 0.00% 16,800.00% 100.00% 100.00% -
P/NAPS 1.36 1.33 1.24 1.29 1.11 1.41 1.36 -
  QoQ % 2.26% 7.26% -3.88% 16.22% -21.28% 3.68% -
  Horiz. % 100.00% 97.79% 91.18% 94.85% 81.62% 103.68% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 03/11/16 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 -
Price 2.4500 2.5500 2.1800 2.2400 2.3000 2.3600 2.4300 -
P/RPS 5.58 5.83 5.03 4.67 5.12 5.40 5.85 -3.09%
  QoQ % -4.29% 15.90% 7.71% -8.79% -5.19% -7.69% -
  Horiz. % 95.38% 99.66% 85.98% 79.83% 87.52% 92.31% 100.00%
P/EPS 46.54 49.73 46.11 27.21 41.99 51.42 69.63 -23.50%
  QoQ % -6.41% 7.85% 69.46% -35.20% -18.34% -26.15% -
  Horiz. % 66.84% 71.42% 66.22% 39.08% 60.30% 73.85% 100.00%
EY 2.15 2.01 2.17 3.68 2.38 1.94 1.44 30.54%
  QoQ % 6.97% -7.37% -41.03% 54.62% 22.68% 34.72% -
  Horiz. % 149.31% 139.58% 150.69% 255.56% 165.28% 134.72% 100.00%
DY 1.43 1.37 0.00 1.79 0.01 0.01 0.00 -
  QoQ % 4.38% 0.00% 0.00% 17,800.00% 0.00% 0.00% -
  Horiz. % 14,300.00% 13,700.00% 0.00% 17,900.00% 100.00% 100.00% -
P/NAPS 1.32 1.41 1.21 1.22 1.26 1.43 1.51 -8.55%
  QoQ % -6.38% 16.53% -0.82% -3.17% -11.89% -5.30% -
  Horiz. % 87.42% 93.38% 80.13% 80.79% 83.44% 94.70% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers