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.
 


 

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