Highlights

[UNISEM] QoQ TTM 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 -     20.85%    YoY -     195.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,260,425 1,193,834 1,137,497 1,090,288 1,038,279 1,000,022 973,529 18.73%
  QoQ % 5.58% 4.95% 4.33% 5.01% 3.83% 2.72% -
  Horiz. % 129.47% 122.63% 116.84% 111.99% 106.65% 102.72% 100.00%
PBT 173,105 134,167 120,910 100,426 84,519 -24,171 -57,676 -
  QoQ % 29.02% 10.96% 20.40% 18.82% 449.67% 58.09% -
  Horiz. % -300.13% -232.62% -209.64% -174.12% -146.54% 41.91% 100.00%
Tax -15,857 -16,755 -17,026 -17,669 -16,769 -22,479 -17,214 -5.31%
  QoQ % 5.36% 1.59% 3.64% -5.37% 25.40% -30.59% -
  Horiz. % 92.12% 97.33% 98.91% 102.64% 97.41% 130.59% 100.00%
NP 157,248 117,412 103,884 82,757 67,750 -46,650 -74,890 -
  QoQ % 33.93% 13.02% 25.53% 22.15% 245.23% 37.71% -
  Horiz. % -209.97% -156.78% -138.72% -110.50% -90.47% 62.29% 100.00%
NP to SH 155,539 116,311 103,233 82,691 68,422 -43,553 -71,322 -
  QoQ % 33.73% 12.67% 24.84% 20.85% 257.10% 38.93% -
  Horiz. % -218.08% -163.08% -144.74% -115.94% -95.93% 61.07% 100.00%
Tax Rate 9.16 % 12.49 % 14.08 % 17.59 % 19.84 % - % - % -
  QoQ % -26.66% -11.29% -19.95% -11.34% 0.00% 0.00% -
  Horiz. % 46.17% 62.95% 70.97% 88.66% 100.00% - -
Total Cost 1,103,177 1,076,422 1,033,613 1,007,531 970,529 1,046,672 1,048,419 3.44%
  QoQ % 2.49% 4.14% 2.59% 3.81% -7.27% -0.17% -
  Horiz. % 105.22% 102.67% 98.59% 96.10% 92.57% 99.83% 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 29,778 27,423 40,696 40,491 40,491 26,982 13,489 69.30%
  QoQ % 8.59% -32.61% 0.51% 0.00% 50.07% 100.03% -
  Horiz. % 220.76% 203.31% 301.70% 300.18% 300.18% 200.03% 100.00%
Div Payout % 19.15 % 23.58 % 39.42 % 48.97 % 59.18 % - % - % -
  QoQ % -18.79% -40.18% -19.50% -17.25% 0.00% 0.00% -
  Horiz. % 32.36% 39.84% 66.61% 82.75% 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 12.48 % 9.83 % 9.13 % 7.59 % 6.53 % -4.66 % -7.69 % -
  QoQ % 26.96% 7.67% 20.29% 16.23% 240.13% 39.40% -
  Horiz. % -162.29% -127.83% -118.73% -98.70% -84.92% 60.60% 100.00%
ROE 11.51 % 8.66 % 9.16 % 7.63 % 6.67 % -4.41 % -7.56 % -
  QoQ % 32.91% -5.46% 20.05% 14.39% 251.25% 41.67% -
  Horiz. % -152.25% -114.55% -121.16% -100.93% -88.23% 58.33% 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 171.76 162.69 166.37 161.68 153.83 148.23 144.58 12.13%
  QoQ % 5.58% -2.21% 2.90% 5.10% 3.78% 2.52% -
  Horiz. % 118.80% 112.53% 115.07% 111.83% 106.40% 102.52% 100.00%
EPS 21.20 15.85 15.10 12.26 10.14 -6.46 -10.59 -
  QoQ % 33.75% 4.97% 23.16% 20.91% 256.97% 39.00% -
  Horiz. % -200.19% -149.67% -142.59% -115.77% -95.75% 61.00% 100.00%
DPS 4.06 3.74 6.03 6.00 6.00 4.00 2.00 60.12%
  QoQ % 8.56% -37.98% 0.50% 0.00% 50.00% 100.00% -
  Horiz. % 203.00% 187.00% 301.50% 300.00% 300.00% 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 171.76 162.69 155.01 148.57 141.49 136.27 132.66 18.74%
  QoQ % 5.58% 4.95% 4.33% 5.00% 3.83% 2.72% -
  Horiz. % 129.47% 122.64% 116.85% 111.99% 106.66% 102.72% 100.00%
EPS 21.20 15.85 14.07 11.27 9.32 -5.94 -9.72 -
  QoQ % 33.75% 12.65% 24.84% 20.92% 256.90% 38.89% -
  Horiz. % -218.11% -163.07% -144.75% -115.95% -95.88% 61.11% 100.00%
DPS 4.06 3.74 5.55 5.52 5.52 3.68 1.84 69.24%
  QoQ % 8.56% -32.61% 0.54% 0.00% 50.00% 100.00% -
  Horiz. % 220.65% 203.26% 301.63% 300.00% 300.00% 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 1.39 1.25 1.40 1.35 1.16 1.10 1.01 23.65%
  QoQ % 11.20% -10.71% 3.70% 16.38% 5.45% 8.91% -
  Horiz. % 137.62% 123.76% 138.61% 133.66% 114.85% 108.91% 100.00%
P/EPS 11.23 12.81 15.43 17.78 17.56 -25.25 -13.78 -
  QoQ % -12.33% -16.98% -13.22% 1.25% 169.54% -83.24% -
  Horiz. % -81.49% -92.96% -111.97% -129.03% -127.43% 183.24% 100.00%
EY 8.91 7.81 6.48 5.62 5.69 -3.96 -7.25 -
  QoQ % 14.08% 20.52% 15.30% -1.23% 243.69% 45.38% -
  Horiz. % -122.90% -107.72% -89.38% -77.52% -78.48% 54.62% 100.00%
DY 1.71 1.84 2.59 2.75 3.37 2.45 1.37 15.88%
  QoQ % -7.07% -28.96% -5.82% -18.40% 37.55% 78.83% -
  Horiz. % 124.82% 134.31% 189.05% 200.73% 245.99% 178.83% 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 1.30 1.41 1.42 1.50 1.38 1.13 1.17 7.26%
  QoQ % -7.80% -0.70% -5.33% 8.70% 22.12% -3.42% -
  Horiz. % 111.11% 120.51% 121.37% 128.21% 117.95% 96.58% 100.00%
P/EPS 10.57 14.51 15.63 19.82 20.91 -26.02 -15.96 -
  QoQ % -27.15% -7.17% -21.14% -5.21% 180.36% -63.03% -
  Horiz. % -66.23% -90.91% -97.93% -124.19% -131.02% 163.03% 100.00%
EY 9.46 6.89 6.40 5.05 4.78 -3.84 -6.27 -
  QoQ % 37.30% 7.66% 26.73% 5.65% 224.48% 38.76% -
  Horiz. % -150.88% -109.89% -102.07% -80.54% -76.24% 61.24% 100.00%
DY 1.81 1.62 2.56 2.47 2.83 2.38 1.19 32.16%
  QoQ % 11.73% -36.72% 3.64% -12.72% 18.91% 100.00% -
  Horiz. % 152.10% 136.13% 215.13% 207.56% 237.82% 200.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS