[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 22.64%
YoY- 127.32%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,280,864 1,277,396 1,271,232 1,260,425 1,211,276 1,157,694 1,120,228 9.31%
PBT 165,801 160,472 153,704 173,105 144,172 123,804 107,900 33.05%
Tax -16,694 -14,430 -12,648 -15,857 -15,990 -12,842 -12,452 21.52%
NP 149,106 146,042 141,056 157,248 128,181 110,962 95,448 34.52%
-
NP to SH 147,938 144,650 138,788 155,539 126,822 109,836 94,140 35.05%
-
Tax Rate 10.07% 8.99% 8.23% 9.16% 11.09% 10.37% 11.54% -
Total Cost 1,131,757 1,131,354 1,130,176 1,103,177 1,083,094 1,046,732 1,024,780 6.82%
-
Net Worth 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 16.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 68,490 51,368 - 73,383 587 407 - -
Div Payout % 46.30% 35.51% - 47.18% 0.46% 0.37% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 1,084,093 16.13%
NOSH 733,831 733,831 733,831 733,831 733,831 678,838 674,355 5.78%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.64% 11.43% 11.10% 12.48% 10.58% 9.58% 8.52% -
ROE 10.90% 10.89% 10.54% 11.51% 9.45% 9.82% 8.68% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 174.54 174.07 173.23 171.76 165.06 170.54 166.12 3.34%
EPS 20.16 19.72 18.92 22.04 18.21 16.18 13.96 27.67%
DPS 9.33 7.00 0.00 10.00 0.08 0.06 0.00 -
NAPS 1.8501 1.8098 1.7945 1.8422 1.8296 1.6475 1.6076 9.79%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.40 79.19 78.81 78.14 75.09 71.77 69.45 9.30%
EPS 9.17 8.97 8.60 9.64 7.86 6.81 5.84 34.98%
DPS 4.25 3.18 0.00 4.55 0.04 0.03 0.00 -
NAPS 0.8417 0.8233 0.8164 0.8381 0.8323 0.6933 0.6721 16.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.52 2.40 2.22 2.38 2.03 2.33 2.18 -
P/RPS 1.44 1.38 1.28 1.39 1.23 1.37 1.31 6.49%
P/EPS 12.50 12.18 11.74 11.23 11.75 14.40 15.62 -13.76%
EY 8.00 8.21 8.52 8.91 8.51 6.94 6.40 15.99%
DY 3.70 2.92 0.00 4.20 0.04 0.03 0.00 -
P/NAPS 1.36 1.33 1.24 1.29 1.11 1.41 1.36 0.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 03/11/16 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 -
Price 2.45 2.55 2.18 2.24 2.30 2.36 2.43 -
P/RPS 1.40 1.46 1.26 1.30 1.39 1.38 1.46 -2.75%
P/EPS 12.15 12.94 11.53 10.57 13.31 14.59 17.41 -21.27%
EY 8.23 7.73 8.68 9.46 7.51 6.86 5.74 27.06%
DY 3.81 2.75 0.00 4.46 0.03 0.03 0.00 -
P/NAPS 1.32 1.41 1.21 1.22 1.26 1.43 1.51 -8.55%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment