Highlights

[UNISEM] QoQ Quarter Result on 2015-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     11.05%    YoY -     153.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 351,968 329,610 298,790 280,057 285,377 273,273 251,581 25.01%
  QoQ % 6.78% 10.31% 6.69% -1.86% 4.43% 8.62% -
  Horiz. % 139.90% 131.02% 118.76% 111.32% 113.43% 108.62% 100.00%
PBT 64,976 46,227 34,927 26,975 26,038 32,970 14,443 171.77%
  QoQ % 40.56% 32.35% 29.48% 3.60% -21.03% 128.28% -
  Horiz. % 449.88% 320.07% 241.83% 186.77% 180.28% 228.28% 100.00%
Tax -3,864 -5,572 -3,308 -3,113 -4,762 -5,843 -3,951 -1.47%
  QoQ % 30.65% -68.44% -6.26% 34.63% 18.50% -47.89% -
  Horiz. % 97.80% 141.03% 83.73% 78.79% 120.53% 147.89% 100.00%
NP 61,112 40,655 31,619 23,862 21,276 27,127 10,492 222.69%
  QoQ % 50.32% 28.58% 32.51% 12.15% -21.57% 158.55% -
  Horiz. % 582.46% 387.49% 301.36% 227.43% 202.78% 258.55% 100.00%
NP to SH 60,422 40,199 31,383 23,535 21,194 27,121 10,841 213.37%
  QoQ % 50.31% 28.09% 33.35% 11.05% -21.85% 150.17% -
  Horiz. % 557.35% 370.81% 289.48% 217.09% 195.50% 250.17% 100.00%
Tax Rate 5.95 % 12.05 % 9.47 % 11.54 % 18.29 % 17.72 % 27.36 % -63.74%
  QoQ % -50.62% 27.24% -17.94% -36.91% 3.22% -35.23% -
  Horiz. % 21.75% 44.04% 34.61% 42.18% 66.85% 64.77% 100.00%
Total Cost 290,856 288,955 267,171 256,195 264,101 246,146 241,089 13.29%
  QoQ % 0.66% 8.15% 4.28% -2.99% 7.29% 2.10% -
  Horiz. % 120.64% 119.85% 110.82% 106.27% 109.55% 102.10% 100.00%
Net Worth 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 988,027 943,166 27.04%
  QoQ % 0.69% 19.19% 3.91% 5.63% 3.88% 4.76% -
  Horiz. % 143.33% 142.35% 119.43% 114.94% 108.82% 104.76% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 29,353 220 205 - 26,998 13,493 - -
  QoQ % 13,233.35% 7.33% 0.00% 0.00% 100.09% 0.00% -
  Horiz. % 217.54% 1.63% 1.52% 0.00% 200.09% 100.00% -
Div Payout % 48.58 % 0.55 % 0.65 % - % 127.39 % 49.75 % - % -
  QoQ % 8,732.73% -15.38% 0.00% 0.00% 156.06% 0.00% -
  Horiz. % 97.65% 1.11% 1.31% 0.00% 256.06% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 988,027 943,166 27.04%
  QoQ % 0.69% 19.19% 3.91% 5.63% 3.88% 4.76% -
  Horiz. % 143.33% 142.35% 119.43% 114.94% 108.82% 104.76% 100.00%
NOSH 733,831 733,831 683,725 674,355 674,968 674,651 673,354 5.88%
  QoQ % 0.00% 7.33% 1.39% -0.09% 0.05% 0.19% -
  Horiz. % 108.98% 108.98% 101.54% 100.15% 100.24% 100.19% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.36 % 12.33 % 10.58 % 8.52 % 7.46 % 9.93 % 4.17 % 158.12%
  QoQ % 40.79% 16.54% 24.18% 14.21% -24.87% 138.13% -
  Horiz. % 416.31% 295.68% 253.72% 204.32% 178.90% 238.13% 100.00%
ROE 4.47 % 2.99 % 2.79 % 2.17 % 2.06 % 2.74 % 1.15 % 146.60%
  QoQ % 49.50% 7.17% 28.57% 5.34% -24.82% 138.26% -
  Horiz. % 388.70% 260.00% 242.61% 188.70% 179.13% 238.26% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 47.96 44.92 43.70 41.53 42.28 40.51 37.36 18.06%
  QoQ % 6.77% 2.79% 5.23% -1.77% 4.37% 8.43% -
  Horiz. % 128.37% 120.24% 116.97% 111.16% 113.17% 108.43% 100.00%
EPS 8.23 5.50 4.59 3.49 3.14 4.02 1.61 195.86%
  QoQ % 49.64% 19.83% 31.52% 11.15% -21.89% 149.69% -
  Horiz. % 511.18% 341.61% 285.09% 216.77% 195.03% 249.69% 100.00%
DPS 4.00 0.03 0.03 0.00 4.00 2.00 0.00 -
  QoQ % 13,233.33% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 1.50% 1.50% 0.00% 200.00% 100.00% -
NAPS 1.8422 1.8296 1.6475 1.6076 1.5206 1.4645 1.4007 19.98%
  QoQ % 0.69% 11.05% 2.48% 5.72% 3.83% 4.55% -
  Horiz. % 131.52% 130.62% 117.62% 114.77% 108.56% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 47.96 44.92 40.72 38.16 38.89 37.24 34.28 25.01%
  QoQ % 6.77% 10.31% 6.71% -1.88% 4.43% 8.63% -
  Horiz. % 139.91% 131.04% 118.79% 111.32% 113.45% 108.63% 100.00%
EPS 8.23 5.50 4.28 3.21 2.89 3.70 1.48 212.90%
  QoQ % 49.64% 28.50% 33.33% 11.07% -21.89% 150.00% -
  Horiz. % 556.08% 371.62% 289.19% 216.89% 195.27% 250.00% 100.00%
DPS 4.00 0.03 0.03 0.00 3.68 1.84 0.00 -
  QoQ % 13,233.33% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 217.39% 1.63% 1.63% 0.00% 200.00% 100.00% -
NAPS 1.8422 1.8296 1.5350 1.4773 1.3986 1.3464 1.2853 27.04%
  QoQ % 0.69% 19.19% 3.91% 5.63% 3.88% 4.75% -
  Horiz. % 143.33% 142.35% 119.43% 114.94% 108.82% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.3800 2.0300 2.3300 2.1800 1.7800 1.6300 1.4600 -
P/RPS 4.96 4.52 5.33 5.25 4.21 4.02 3.91 17.13%
  QoQ % 9.73% -15.20% 1.52% 24.70% 4.73% 2.81% -
  Horiz. % 126.85% 115.60% 136.32% 134.27% 107.67% 102.81% 100.00%
P/EPS 28.91 37.06 50.76 62.46 56.69 40.55 90.68 -53.23%
  QoQ % -21.99% -26.99% -18.73% 10.18% 39.80% -55.28% -
  Horiz. % 31.88% 40.87% 55.98% 68.88% 62.52% 44.72% 100.00%
EY 3.46 2.70 1.97 1.60 1.76 2.47 1.10 114.23%
  QoQ % 28.15% 37.06% 23.12% -9.09% -28.74% 124.55% -
  Horiz. % 314.55% 245.45% 179.09% 145.45% 160.00% 224.55% 100.00%
DY 1.68 0.01 0.01 0.00 2.25 1.23 0.00 -
  QoQ % 16,700.00% 0.00% 0.00% 0.00% 82.93% 0.00% -
  Horiz. % 136.59% 0.81% 0.81% 0.00% 182.93% 100.00% -
P/NAPS 1.29 1.11 1.41 1.36 1.17 1.11 1.04 15.40%
  QoQ % 16.22% -21.28% 3.68% 16.24% 5.41% 6.73% -
  Horiz. % 124.04% 106.73% 135.58% 130.77% 112.50% 106.73% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 30/10/14 24/07/14 -
Price 2.2400 2.3000 2.3600 2.4300 2.1200 1.6800 1.6900 -
P/RPS 4.67 5.12 5.40 5.85 5.01 4.15 4.52 2.19%
  QoQ % -8.79% -5.19% -7.69% 16.77% 20.72% -8.19% -
  Horiz. % 103.32% 113.27% 119.47% 129.42% 110.84% 91.81% 100.00%
P/EPS 27.21 41.99 51.42 69.63 67.52 41.79 104.97 -59.25%
  QoQ % -35.20% -18.34% -26.15% 3.13% 61.57% -60.19% -
  Horiz. % 25.92% 40.00% 48.99% 66.33% 64.32% 39.81% 100.00%
EY 3.68 2.38 1.94 1.44 1.48 2.39 0.95 146.04%
  QoQ % 54.62% 22.68% 34.72% -2.70% -38.08% 151.58% -
  Horiz. % 387.37% 250.53% 204.21% 151.58% 155.79% 251.58% 100.00%
DY 1.79 0.01 0.01 0.00 1.89 1.19 0.00 -
  QoQ % 17,800.00% 0.00% 0.00% 0.00% 58.82% 0.00% -
  Horiz. % 150.42% 0.84% 0.84% 0.00% 158.82% 100.00% -
P/NAPS 1.22 1.26 1.43 1.51 1.39 1.15 1.21 0.55%
  QoQ % -3.17% -11.89% -5.30% 8.63% 20.87% -4.96% -
  Horiz. % 100.83% 104.13% 118.18% 124.79% 114.88% 95.04% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers