Highlights

[UNISEM] QoQ Quarter Result on 2014-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 08-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     110.21%    YoY -     195.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 285,377 273,273 251,581 228,048 247,120 246,780 246,931 10.10%
  QoQ % 4.43% 8.62% 10.32% -7.72% 0.14% -0.06% -
  Horiz. % 115.57% 110.67% 101.88% 92.35% 100.08% 99.94% 100.00%
PBT 26,038 32,970 14,443 11,068 -82,652 -535 -1,281 -
  QoQ % -21.03% 128.28% 30.49% 113.39% -15,348.97% 58.24% -
  Horiz. % -2,032.63% -2,573.77% -1,127.48% -864.01% 6,452.15% 41.76% 100.00%
Tax -4,762 -5,843 -3,951 -2,213 -10,472 -578 -3,488 23.00%
  QoQ % 18.50% -47.89% -78.54% 78.87% -1,711.76% 83.43% -
  Horiz. % 136.53% 167.52% 113.27% 63.45% 300.23% 16.57% 100.00%
NP 21,276 27,127 10,492 8,855 -93,124 -1,113 -4,769 -
  QoQ % -21.57% 158.55% 18.49% 109.51% -8,266.94% 76.66% -
  Horiz. % -446.13% -568.82% -220.00% -185.68% 1,952.69% 23.34% 100.00%
NP to SH 21,194 27,121 10,841 9,266 -90,781 -648 -4,195 -
  QoQ % -21.85% 150.17% 17.00% 110.21% -13,909.41% 84.55% -
  Horiz. % -505.22% -646.51% -258.43% -220.88% 2,164.03% 15.45% 100.00%
Tax Rate 18.29 % 17.72 % 27.36 % 19.99 % - % - % - % -
  QoQ % 3.22% -35.23% 36.87% 0.00% 0.00% 0.00% -
  Horiz. % 91.50% 88.64% 136.87% 100.00% - - -
Total Cost 264,101 246,146 241,089 219,193 340,244 247,893 251,700 3.25%
  QoQ % 7.29% 2.10% 9.99% -35.58% 37.25% -1.51% -
  Horiz. % 104.93% 97.79% 95.78% 87.09% 135.18% 98.49% 100.00%
Net Worth 1,026,356 988,027 943,166 959,876 960,821 1,000,447 1,027,775 -0.09%
  QoQ % 3.88% 4.76% -1.74% -0.10% -3.96% -2.66% -
  Horiz. % 99.86% 96.13% 91.77% 93.39% 93.49% 97.34% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 26,998 13,493 - - 13,489 - - -
  QoQ % 100.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.15% 100.03% 0.00% 0.00% 100.00% - -
Div Payout % 127.39 % 49.75 % - % - % - % - % - % -
  QoQ % 156.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 256.06% 100.00% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,026,356 988,027 943,166 959,876 960,821 1,000,447 1,027,775 -0.09%
  QoQ % 3.88% 4.76% -1.74% -0.10% -3.96% -2.66% -
  Horiz. % 99.86% 96.13% 91.77% 93.39% 93.49% 97.34% 100.00%
NOSH 674,968 674,651 673,354 676,350 674,450 647,999 676,612 -0.16%
  QoQ % 0.05% 0.19% -0.44% 0.28% 4.08% -4.23% -
  Horiz. % 99.76% 99.71% 99.52% 99.96% 99.68% 95.77% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.46 % 9.93 % 4.17 % 3.88 % -37.68 % -0.45 % -1.93 % -
  QoQ % -24.87% 138.13% 7.47% 110.30% -8,273.33% 76.68% -
  Horiz. % -386.53% -514.51% -216.06% -201.04% 1,952.33% 23.32% 100.00%
ROE 2.06 % 2.74 % 1.15 % 0.97 % -9.45 % -0.06 % -0.41 % -
  QoQ % -24.82% 138.26% 18.56% 110.26% -15,650.00% 85.37% -
  Horiz. % -502.44% -668.29% -280.49% -236.59% 2,304.88% 14.63% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.28 40.51 37.36 33.72 36.64 38.08 36.50 10.27%
  QoQ % 4.37% 8.43% 10.79% -7.97% -3.78% 4.33% -
  Horiz. % 115.84% 110.99% 102.36% 92.38% 100.38% 104.33% 100.00%
EPS 3.14 4.02 1.61 1.37 -13.46 -0.10 -0.62 -
  QoQ % -21.89% 149.69% 17.52% 110.18% -13,360.00% 83.87% -
  Horiz. % -506.45% -648.39% -259.68% -220.97% 2,170.97% 16.13% 100.00%
DPS 4.00 2.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 1.5206 1.4645 1.4007 1.4192 1.4246 1.5439 1.5190 0.07%
  QoQ % 3.83% 4.55% -1.30% -0.38% -7.73% 1.64% -
  Horiz. % 100.11% 96.41% 92.21% 93.43% 93.79% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.89 37.24 34.28 31.08 33.68 33.63 33.65 10.10%
  QoQ % 4.43% 8.63% 10.30% -7.72% 0.15% -0.06% -
  Horiz. % 115.57% 110.67% 101.87% 92.36% 100.09% 99.94% 100.00%
EPS 2.89 3.70 1.48 1.26 -12.37 -0.09 -0.57 -
  QoQ % -21.89% 150.00% 17.46% 110.19% -13,644.44% 84.21% -
  Horiz. % -507.02% -649.12% -259.65% -221.05% 2,170.18% 15.79% 100.00%
DPS 3.68 1.84 0.00 0.00 1.84 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 1.3986 1.3464 1.2853 1.3080 1.3093 1.3633 1.4006 -0.09%
  QoQ % 3.88% 4.75% -1.74% -0.10% -3.96% -2.66% -
  Horiz. % 99.86% 96.13% 91.77% 93.39% 93.48% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.7800 1.6300 1.4600 1.0300 1.0000 0.8550 0.9500 -
P/RPS 4.21 4.02 3.91 3.05 2.73 2.25 2.60 37.77%
  QoQ % 4.73% 2.81% 28.20% 11.72% 21.33% -13.46% -
  Horiz. % 161.92% 154.62% 150.38% 117.31% 105.00% 86.54% 100.00%
P/EPS 56.69 40.55 90.68 75.18 -7.43 -855.00 -153.23 -
  QoQ % 39.80% -55.28% 20.62% 1,111.84% 99.13% -457.98% -
  Horiz. % -37.00% -26.46% -59.18% -49.06% 4.85% 557.98% 100.00%
EY 1.76 2.47 1.10 1.33 -13.46 -0.12 -0.65 -
  QoQ % -28.74% 124.55% -17.29% 109.88% -11,116.67% 81.54% -
  Horiz. % -270.77% -380.00% -169.23% -204.62% 2,070.77% 18.46% 100.00%
DY 2.25 1.23 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 82.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 61.50% 0.00% 0.00% 100.00% - -
P/NAPS 1.17 1.11 1.04 0.73 0.70 0.55 0.63 50.92%
  QoQ % 5.41% 6.73% 42.47% 4.29% 27.27% -12.70% -
  Horiz. % 185.71% 176.19% 165.08% 115.87% 111.11% 87.30% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 24/07/14 08/05/14 26/02/14 07/11/13 24/07/13 -
Price 2.1200 1.6800 1.6900 1.2700 1.0700 0.8750 1.0100 -
P/RPS 5.01 4.15 4.52 3.77 2.92 2.30 2.77 48.29%
  QoQ % 20.72% -8.19% 19.89% 29.11% 26.96% -16.97% -
  Horiz. % 180.87% 149.82% 163.18% 136.10% 105.42% 83.03% 100.00%
P/EPS 67.52 41.79 104.97 92.70 -7.95 -875.00 -162.90 -
  QoQ % 61.57% -60.19% 13.24% 1,266.04% 99.09% -437.14% -
  Horiz. % -41.45% -25.65% -64.44% -56.91% 4.88% 537.14% 100.00%
EY 1.48 2.39 0.95 1.08 -12.58 -0.11 -0.61 -
  QoQ % -38.08% 151.58% -12.04% 108.59% -11,336.36% 81.97% -
  Horiz. % -242.62% -391.80% -155.74% -177.05% 2,062.29% 18.03% 100.00%
DY 1.89 1.19 0.00 0.00 1.87 0.00 0.00 -
  QoQ % 58.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.07% 63.64% 0.00% 0.00% 100.00% - -
P/NAPS 1.39 1.15 1.21 0.89 0.75 0.57 0.66 64.08%
  QoQ % 20.87% -4.96% 35.96% 18.67% 31.58% -13.64% -
  Horiz. % 210.61% 174.24% 183.33% 134.85% 113.64% 86.36% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers