[UNISEM] QoQ 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- 150.17%
YoY- 4285.34%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 298,790 280,057 285,377 273,273 251,581 228,048 247,120 13.53%
PBT 34,927 26,975 26,038 32,970 14,443 11,068 -82,652 -
Tax -3,308 -3,113 -4,762 -5,843 -3,951 -2,213 -10,472 -53.71%
NP 31,619 23,862 21,276 27,127 10,492 8,855 -93,124 -
-
NP to SH 31,383 23,535 21,194 27,121 10,841 9,266 -90,781 -
-
Tax Rate 9.47% 11.54% 18.29% 17.72% 27.36% 19.99% - -
Total Cost 267,171 256,195 264,101 246,146 241,089 219,193 340,244 -14.92%
-
Net Worth 1,126,437 1,084,093 1,026,356 988,027 943,166 959,876 960,821 11.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 205 - 26,998 13,493 - - 13,489 -93.91%
Div Payout % 0.65% - 127.39% 49.75% - - 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 1,126,437 1,084,093 1,026,356 988,027 943,166 959,876 960,821 11.21%
NOSH 683,725 674,355 674,968 674,651 673,354 676,350 674,450 0.91%
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 10.58% 8.52% 7.46% 9.93% 4.17% 3.88% -37.68% -
ROE 2.79% 2.17% 2.06% 2.74% 1.15% 0.97% -9.45% -
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 43.70 41.53 42.28 40.51 37.36 33.72 36.64 12.50%
EPS 4.59 3.49 3.14 4.02 1.61 1.37 -13.46 -
DPS 0.03 0.00 4.00 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 18.52 17.36 17.69 16.94 15.60 14.14 15.32 13.51%
EPS 1.95 1.46 1.31 1.68 0.67 0.57 -5.63 -
DPS 0.01 0.00 1.67 0.84 0.00 0.00 0.84 -94.82%
NAPS 0.6983 0.6721 0.6363 0.6125 0.5847 0.5951 0.5956 11.22%
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 5.33 5.25 4.21 4.02 3.91 3.05 2.73 56.40%
P/EPS 50.76 62.46 56.69 40.55 90.68 75.18 -7.43 -
EY 1.97 1.60 1.76 2.47 1.10 1.33 -13.46 -
DY 0.01 0.00 2.25 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 5.40 5.85 5.01 4.15 4.52 3.77 2.92 50.83%
P/EPS 51.42 69.63 67.52 41.79 104.97 92.70 -7.95 -
EY 1.94 1.44 1.48 2.39 0.95 1.08 -12.58 -
DY 0.01 0.00 1.89 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