Highlights

[UNISEM] QoQ TTM 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 -     18.04%    YoY -     -202.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,038,279 1,000,022 973,529 968,879 990,554 1,012,874 1,049,046 -0.68%
  QoQ % 3.83% 2.72% 0.48% -2.19% -2.20% -3.45% -
  Horiz. % 98.97% 95.33% 92.80% 92.36% 94.42% 96.55% 100.00%
PBT 84,519 -24,171 -57,676 -73,400 -94,791 -32,175 -22,554 -
  QoQ % 449.67% 58.09% 21.42% 22.57% -194.61% -42.66% -
  Horiz. % -374.74% 107.17% 255.72% 325.44% 420.28% 142.66% 100.00%
Tax -16,769 -22,479 -17,214 -16,751 -14,498 -4,164 -4,342 145.55%
  QoQ % 25.40% -30.59% -2.76% -15.54% -248.17% 4.10% -
  Horiz. % 386.20% 517.71% 396.45% 385.79% 333.90% 95.90% 100.00%
NP 67,750 -46,650 -74,890 -90,151 -109,289 -36,339 -26,896 -
  QoQ % 245.23% 37.71% 16.93% 17.51% -200.75% -35.11% -
  Horiz. % -251.90% 173.45% 278.44% 335.18% 406.34% 135.11% 100.00%
NP to SH 68,422 -43,553 -71,322 -86,358 -105,368 -34,088 -25,134 -
  QoQ % 257.10% 38.93% 17.41% 18.04% -209.11% -35.63% -
  Horiz. % -272.23% 173.28% 283.77% 343.59% 419.22% 135.63% 100.00%
Tax Rate 19.84 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 970,529 1,046,672 1,048,419 1,059,030 1,099,843 1,049,213 1,075,942 -6.63%
  QoQ % -7.27% -0.17% -1.00% -3.71% 4.83% -2.48% -
  Horiz. % 90.20% 97.28% 97.44% 98.43% 102.22% 97.52% 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 40,491 26,982 13,489 13,489 13,489 13,495 13,495 107.61%
  QoQ % 50.07% 100.03% 0.00% 0.00% -0.05% 0.00% -
  Horiz. % 300.04% 199.93% 99.95% 99.95% 99.95% 100.00% 100.00%
Div Payout % 59.18 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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 6.53 % -4.66 % -7.69 % -9.30 % -11.03 % -3.59 % -2.56 % -
  QoQ % 240.13% 39.40% 17.31% 15.68% -207.24% -40.23% -
  Horiz. % -255.08% 182.03% 300.39% 363.28% 430.86% 140.23% 100.00%
ROE 6.67 % -4.41 % -7.56 % -9.00 % -10.97 % -3.41 % -2.45 % -
  QoQ % 251.25% 41.67% 16.00% 17.96% -221.70% -39.18% -
  Horiz. % -272.24% 180.00% 308.57% 367.35% 447.76% 139.18% 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 153.83 148.23 144.58 143.25 146.87 156.31 155.04 -0.52%
  QoQ % 3.78% 2.52% 0.93% -2.46% -6.04% 0.82% -
  Horiz. % 99.22% 95.61% 93.25% 92.40% 94.73% 100.82% 100.00%
EPS 10.14 -6.46 -10.59 -12.77 -15.62 -5.26 -3.71 -
  QoQ % 256.97% 39.00% 17.07% 18.25% -196.96% -41.78% -
  Horiz. % -273.32% 174.12% 285.44% 344.20% 421.02% 141.78% 100.00%
DPS 6.00 4.00 2.00 1.99 2.00 2.08 2.00 107.59%
  QoQ % 50.00% 100.00% 0.50% -0.50% -3.85% 4.00% -
  Horiz. % 300.00% 200.00% 100.00% 99.50% 100.00% 104.00% 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 141.49 136.27 132.66 132.03 134.98 138.03 142.95 -0.68%
  QoQ % 3.83% 2.72% 0.48% -2.19% -2.21% -3.44% -
  Horiz. % 98.98% 95.33% 92.80% 92.36% 94.42% 96.56% 100.00%
EPS 9.32 -5.94 -9.72 -11.77 -14.36 -4.65 -3.43 -
  QoQ % 256.90% 38.89% 17.42% 18.04% -208.82% -35.57% -
  Horiz. % -271.72% 173.18% 283.38% 343.15% 418.66% 135.57% 100.00%
DPS 5.52 3.68 1.84 1.84 1.84 1.84 1.84 107.59%
  QoQ % 50.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 200.00% 100.00% 100.00% 100.00% 100.00% 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 1.16 1.10 1.01 0.72 0.68 0.55 0.61 53.31%
  QoQ % 5.45% 8.91% 40.28% 5.88% 23.64% -9.84% -
  Horiz. % 190.16% 180.33% 165.57% 118.03% 111.48% 90.16% 100.00%
P/EPS 17.56 -25.25 -13.78 -8.07 -6.40 -16.25 -25.57 -
  QoQ % 169.54% -83.24% -70.76% -26.09% 60.62% 36.45% -
  Horiz. % -68.67% 98.75% 53.89% 31.56% 25.03% 63.55% 100.00%
EY 5.69 -3.96 -7.25 -12.40 -15.62 -6.15 -3.91 -
  QoQ % 243.69% 45.38% 41.53% 20.61% -153.98% -57.29% -
  Horiz. % -145.52% 101.28% 185.42% 317.14% 399.49% 157.29% 100.00%
DY 3.37 2.45 1.37 1.94 2.00 2.44 2.11 36.52%
  QoQ % 37.55% 78.83% -29.38% -3.00% -18.03% 15.64% -
  Horiz. % 159.72% 116.11% 64.93% 91.94% 94.79% 115.64% 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 1.38 1.13 1.17 0.89 0.73 0.56 0.65 64.96%
  QoQ % 22.12% -3.42% 31.46% 21.92% 30.36% -13.85% -
  Horiz. % 212.31% 173.85% 180.00% 136.92% 112.31% 86.15% 100.00%
P/EPS 20.91 -26.02 -15.96 -9.95 -6.85 -16.63 -27.19 -
  QoQ % 180.36% -63.03% -60.40% -45.26% 58.81% 38.84% -
  Horiz. % -76.90% 95.70% 58.70% 36.59% 25.19% 61.16% 100.00%
EY 4.78 -3.84 -6.27 -10.05 -14.60 -6.01 -3.68 -
  QoQ % 224.48% 38.76% 37.61% 31.16% -142.93% -63.32% -
  Horiz. % -129.89% 104.35% 170.38% 273.10% 396.74% 163.32% 100.00%
DY 2.83 2.38 1.19 1.57 1.87 2.38 1.98 26.80%
  QoQ % 18.91% 100.00% -24.20% -16.04% -21.43% 20.20% -
  Horiz. % 142.93% 120.20% 60.10% 79.29% 94.44% 120.20% 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
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

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

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
3. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
4. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
5. Stocks-on-Radar- Top Glove Corporation (7113) AmInvest Research Reports
6. 【冷眼前辈提到的 ARMADA(5210)可以买入吗?】 VITA Analysis
7. [转贴] 5分钟看懂大马30大蓝筹股最新数据 ~ 哪些有受COVID-19影响的呢?~ 第一天 Good Articles to Share
8. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
Partners & Brokers