[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 134.88%
YoY- 423.77%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 578,847 280,057 1,038,279 752,902 479,629 228,048 990,554 -30.17%
PBT 61,902 26,975 84,519 58,481 25,511 11,068 -94,791 -
Tax -6,421 -3,113 -16,769 -12,007 -6,164 -2,213 -14,498 -41.98%
NP 55,481 23,862 67,750 46,474 19,347 8,855 -109,289 -
-
NP to SH 54,918 23,535 68,422 47,228 20,107 9,266 -105,368 -
-
Tax Rate 10.37% 11.54% 19.84% 20.53% 24.16% 19.99% - -
Total Cost 523,366 256,195 970,529 706,428 460,282 219,193 1,099,843 -39.13%
-
Net Worth 1,118,385 1,084,093 1,025,049 988,077 945,096 959,876 960,379 10.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 203 - 40,446 13,493 - - 13,482 -93.94%
Div Payout % 0.37% - 59.11% 28.57% - - 0.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,118,385 1,084,093 1,025,049 988,077 945,096 959,876 960,379 10.71%
NOSH 678,838 674,355 674,108 674,685 674,731 676,350 674,139 0.46%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.58% 8.52% 6.53% 6.17% 4.03% 3.88% -11.03% -
ROE 4.91% 2.17% 6.67% 4.78% 2.13% 0.97% -10.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.27 41.53 154.02 111.59 71.08 33.72 146.94 -30.49%
EPS 8.09 3.49 10.15 7.00 2.98 1.37 -15.63 -
DPS 0.03 0.00 6.00 2.00 0.00 0.00 2.00 -93.96%
NAPS 1.6475 1.6076 1.5206 1.4645 1.4007 1.4192 1.4246 10.20%
Adjusted Per Share Value based on latest NOSH - 674,651
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.88 17.36 64.37 46.67 29.73 14.14 61.41 -30.17%
EPS 3.40 1.46 4.24 2.93 1.25 0.57 -6.53 -
DPS 0.01 0.00 2.51 0.84 0.00 0.00 0.84 -94.82%
NAPS 0.6933 0.6721 0.6355 0.6125 0.5859 0.5951 0.5954 10.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.33 2.18 1.78 1.63 1.46 1.03 1.00 -
P/RPS 2.73 5.25 1.16 1.46 2.05 3.05 0.68 153.24%
P/EPS 28.80 62.46 17.54 23.29 48.99 75.18 -6.40 -
EY 3.47 1.60 5.70 4.29 2.04 1.33 -15.63 -
DY 0.01 0.00 3.37 1.23 0.00 0.00 2.00 -97.10%
P/NAPS 1.41 1.36 1.17 1.11 1.04 0.73 0.70 59.69%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 28/04/15 12/02/15 30/10/14 24/07/14 08/05/14 26/02/14 -
Price 2.36 2.43 2.12 1.68 1.69 1.27 1.07 -
P/RPS 2.77 5.85 1.38 1.51 2.38 3.77 0.73 143.87%
P/EPS 29.17 69.63 20.89 24.00 56.71 92.70 -6.85 -
EY 3.43 1.44 4.79 4.17 1.76 1.08 -14.61 -
DY 0.01 0.00 2.83 1.19 0.00 0.00 1.87 -96.97%
P/NAPS 1.43 1.51 1.39 1.15 1.21 0.89 0.75 53.94%

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