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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

623  301  516  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.005 
 VSOLAR 0.08-0.005 
 AT-WC 0.0450.00 
 IRIS 0.195+0.005 
 PDZ 0.07+0.02 
 ASIAPLY 0.245+0.045 
 MYEG 1.51-0.01 
 PRESBHD 0.45+0.035 
 CONNECT 0.29+0.045 
 NOTION 0.74+0.12 

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