Highlights

[UNISEM] QoQ TTM Result on 2015-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     24.84%    YoY -     244.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,298,176 1,260,425 1,193,834 1,137,497 1,090,288 1,038,279 1,000,022 18.98%
  QoQ % 3.00% 5.58% 4.95% 4.33% 5.01% 3.83% -
  Horiz. % 129.81% 126.04% 119.38% 113.75% 109.03% 103.83% 100.00%
PBT 184,556 173,105 134,167 120,910 100,426 84,519 -24,171 -
  QoQ % 6.62% 29.02% 10.96% 20.40% 18.82% 449.67% -
  Horiz. % -763.54% -716.17% -555.07% -500.23% -415.48% -349.67% 100.00%
Tax -15,906 -15,857 -16,755 -17,026 -17,669 -16,769 -22,479 -20.58%
  QoQ % -0.31% 5.36% 1.59% 3.64% -5.37% 25.40% -
  Horiz. % 70.76% 70.54% 74.54% 75.74% 78.60% 74.60% 100.00%
NP 168,650 157,248 117,412 103,884 82,757 67,750 -46,650 -
  QoQ % 7.25% 33.93% 13.02% 25.53% 22.15% 245.23% -
  Horiz. % -361.52% -337.08% -251.69% -222.69% -177.40% -145.23% 100.00%
NP to SH 166,701 155,539 116,311 103,233 82,691 68,422 -43,553 -
  QoQ % 7.18% 33.73% 12.67% 24.84% 20.85% 257.10% -
  Horiz. % -382.75% -357.13% -267.06% -237.03% -189.86% -157.10% 100.00%
Tax Rate 8.62 % 9.16 % 12.49 % 14.08 % 17.59 % 19.84 % - % -
  QoQ % -5.90% -26.66% -11.29% -19.95% -11.34% 0.00% -
  Horiz. % 43.45% 46.17% 62.95% 70.97% 88.66% 100.00% -
Total Cost 1,129,526 1,103,177 1,076,422 1,033,613 1,007,531 970,529 1,046,672 5.21%
  QoQ % 2.39% 2.49% 4.14% 2.59% 3.81% -7.27% -
  Horiz. % 107.92% 105.40% 102.84% 98.75% 96.26% 92.73% 100.00%
Net Worth 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 988,027 21.09%
  QoQ % -2.59% 0.69% 19.19% 3.91% 5.63% 3.88% -
  Horiz. % 133.28% 136.82% 135.89% 114.01% 109.72% 103.88% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 29,778 29,778 27,423 40,696 40,491 40,491 26,982 6.79%
  QoQ % 0.00% 8.59% -32.61% 0.51% 0.00% 50.07% -
  Horiz. % 110.36% 110.36% 101.64% 150.83% 150.07% 150.07% 100.00%
Div Payout % 17.86 % 19.15 % 23.58 % 39.42 % 48.97 % 59.18 % - % -
  QoQ % -6.74% -18.79% -40.18% -19.50% -17.25% 0.00% -
  Horiz. % 30.18% 32.36% 39.84% 66.61% 82.75% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 988,027 21.09%
  QoQ % -2.59% 0.69% 19.19% 3.91% 5.63% 3.88% -
  Horiz. % 133.28% 136.82% 135.89% 114.01% 109.72% 103.88% 100.00%
NOSH 733,831 733,831 733,831 683,725 674,355 674,968 674,651 5.76%
  QoQ % 0.00% 0.00% 7.33% 1.39% -0.09% 0.05% -
  Horiz. % 108.77% 108.77% 108.77% 101.34% 99.96% 100.05% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.99 % 12.48 % 9.83 % 9.13 % 7.59 % 6.53 % -4.66 % -
  QoQ % 4.09% 26.96% 7.67% 20.29% 16.23% 240.13% -
  Horiz. % -278.76% -267.81% -210.94% -195.92% -162.88% -140.13% 100.00%
ROE 12.66 % 11.51 % 8.66 % 9.16 % 7.63 % 6.67 % -4.41 % -
  QoQ % 9.99% 32.91% -5.46% 20.05% 14.39% 251.25% -
  Horiz. % -287.07% -261.00% -196.37% -207.71% -173.02% -151.25% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 176.90 171.76 162.69 166.37 161.68 153.83 148.23 12.50%
  QoQ % 2.99% 5.58% -2.21% 2.90% 5.10% 3.78% -
  Horiz. % 119.34% 115.87% 109.76% 112.24% 109.07% 103.78% 100.00%
EPS 22.72 21.20 15.85 15.10 12.26 10.14 -6.46 -
  QoQ % 7.17% 33.75% 4.97% 23.16% 20.91% 256.97% -
  Horiz. % -351.70% -328.17% -245.36% -233.75% -189.78% -156.97% 100.00%
DPS 4.06 4.06 3.74 6.03 6.00 6.00 4.00 1.00%
  QoQ % 0.00% 8.56% -37.98% 0.50% 0.00% 50.00% -
  Horiz. % 101.50% 101.50% 93.50% 150.75% 150.00% 150.00% 100.00%
NAPS 1.7945 1.8422 1.8296 1.6475 1.6076 1.5206 1.4645 14.49%
  QoQ % -2.59% 0.69% 11.05% 2.48% 5.72% 3.83% -
  Horiz. % 122.53% 125.79% 124.93% 112.50% 109.77% 103.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 176.90 171.76 162.69 155.01 148.57 141.49 136.27 18.98%
  QoQ % 2.99% 5.58% 4.95% 4.33% 5.00% 3.83% -
  Horiz. % 129.82% 126.04% 119.39% 113.75% 109.03% 103.83% 100.00%
EPS 22.72 21.20 15.85 14.07 11.27 9.32 -5.94 -
  QoQ % 7.17% 33.75% 12.65% 24.84% 20.92% 256.90% -
  Horiz. % -382.49% -356.90% -266.84% -236.87% -189.73% -156.90% 100.00%
DPS 4.06 4.06 3.74 5.55 5.52 5.52 3.68 6.76%
  QoQ % 0.00% 8.56% -32.61% 0.54% 0.00% 50.00% -
  Horiz. % 110.33% 110.33% 101.63% 150.82% 150.00% 150.00% 100.00%
NAPS 1.7945 1.8422 1.8296 1.5350 1.4773 1.3986 1.3464 21.09%
  QoQ % -2.59% 0.69% 19.19% 3.91% 5.63% 3.88% -
  Horiz. % 133.28% 136.82% 135.89% 114.01% 109.72% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.2200 2.3800 2.0300 2.3300 2.1800 1.7800 1.6300 -
P/RPS 1.25 1.39 1.25 1.40 1.35 1.16 1.10 8.89%
  QoQ % -10.07% 11.20% -10.71% 3.70% 16.38% 5.45% -
  Horiz. % 113.64% 126.36% 113.64% 127.27% 122.73% 105.45% 100.00%
P/EPS 9.77 11.23 12.81 15.43 17.78 17.56 -25.25 -
  QoQ % -13.00% -12.33% -16.98% -13.22% 1.25% 169.54% -
  Horiz. % -38.69% -44.48% -50.73% -61.11% -70.42% -69.54% 100.00%
EY 10.23 8.91 7.81 6.48 5.62 5.69 -3.96 -
  QoQ % 14.81% 14.08% 20.52% 15.30% -1.23% 243.69% -
  Horiz. % -258.33% -225.00% -197.22% -163.64% -141.92% -143.69% 100.00%
DY 1.83 1.71 1.84 2.59 2.75 3.37 2.45 -17.66%
  QoQ % 7.02% -7.07% -28.96% -5.82% -18.40% 37.55% -
  Horiz. % 74.69% 69.80% 75.10% 105.71% 112.24% 137.55% 100.00%
P/NAPS 1.24 1.29 1.11 1.41 1.36 1.17 1.11 7.66%
  QoQ % -3.88% 16.22% -21.28% 3.68% 16.24% 5.41% -
  Horiz. % 111.71% 116.22% 100.00% 127.03% 122.52% 105.41% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 30/10/14 -
Price 2.1800 2.2400 2.3000 2.3600 2.4300 2.1200 1.6800 -
P/RPS 1.23 1.30 1.41 1.42 1.50 1.38 1.13 5.81%
  QoQ % -5.38% -7.80% -0.70% -5.33% 8.70% 22.12% -
  Horiz. % 108.85% 115.04% 124.78% 125.66% 132.74% 122.12% 100.00%
P/EPS 9.60 10.57 14.51 15.63 19.82 20.91 -26.02 -
  QoQ % -9.18% -27.15% -7.17% -21.14% -5.21% 180.36% -
  Horiz. % -36.89% -40.62% -55.76% -60.07% -76.17% -80.36% 100.00%
EY 10.42 9.46 6.89 6.40 5.05 4.78 -3.84 -
  QoQ % 10.15% 37.30% 7.66% 26.73% 5.65% 224.48% -
  Horiz. % -271.35% -246.35% -179.43% -166.67% -131.51% -124.48% 100.00%
DY 1.86 1.81 1.62 2.56 2.47 2.83 2.38 -15.14%
  QoQ % 2.76% 11.73% -36.72% 3.64% -12.72% 18.91% -
  Horiz. % 78.15% 76.05% 68.07% 107.56% 103.78% 118.91% 100.00%
P/NAPS 1.21 1.22 1.26 1.43 1.51 1.39 1.15 3.45%
  QoQ % -0.82% -3.17% -11.89% -5.30% 8.63% 20.87% -
  Horiz. % 105.22% 106.09% 109.57% 124.35% 131.30% 120.87% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers