[UNISEM] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 28.09%
YoY- 48.22%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 320,890 317,808 351,968 329,610 298,790 280,057 285,377 8.14%
PBT 41,810 38,426 64,976 46,227 34,927 26,975 26,038 37.16%
Tax -4,053 -3,162 -3,864 -5,572 -3,308 -3,113 -4,762 -10.19%
NP 37,757 35,264 61,112 40,655 31,619 23,862 21,276 46.63%
-
NP to SH 37,628 34,697 60,422 40,199 31,383 23,535 21,194 46.67%
-
Tax Rate 9.69% 8.23% 5.95% 12.05% 9.47% 11.54% 18.29% -
Total Cost 283,133 282,544 290,856 288,955 267,171 256,195 264,101 4.75%
-
Net Worth 1,328,087 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 18.76%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 25,684 - 29,353 220 205 - 26,998 -3.27%
Div Payout % 68.26% - 48.58% 0.55% 0.65% - 127.39% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,328,087 1,316,859 1,351,863 1,342,617 1,126,437 1,084,093 1,026,356 18.76%
NOSH 733,831 733,831 733,831 733,831 683,725 674,355 674,968 5.73%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.77% 11.10% 17.36% 12.33% 10.58% 8.52% 7.46% -
ROE 2.83% 2.63% 4.47% 2.99% 2.79% 2.17% 2.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.73 43.31 47.96 44.92 43.70 41.53 42.28 2.27%
EPS 5.13 4.73 8.23 5.50 4.59 3.49 3.14 38.75%
DPS 3.50 0.00 4.00 0.03 0.03 0.00 4.00 -8.52%
NAPS 1.8098 1.7945 1.8422 1.8296 1.6475 1.6076 1.5206 12.31%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.89 19.70 21.82 20.43 18.52 17.36 17.69 8.13%
EPS 2.33 2.15 3.75 2.49 1.95 1.46 1.31 46.85%
DPS 1.59 0.00 1.82 0.01 0.01 0.00 1.67 -3.22%
NAPS 0.8233 0.8164 0.8381 0.8323 0.6983 0.6721 0.6363 18.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.40 2.22 2.38 2.03 2.33 2.18 1.78 -
P/RPS 5.49 5.13 4.96 4.52 5.33 5.25 4.21 19.37%
P/EPS 46.81 46.95 28.91 37.06 50.76 62.46 56.69 -11.99%
EY 2.14 2.13 3.46 2.70 1.97 1.60 1.76 13.93%
DY 1.46 0.00 1.68 0.01 0.01 0.00 2.25 -25.06%
P/NAPS 1.33 1.24 1.29 1.11 1.41 1.36 1.17 8.92%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 -
Price 2.55 2.18 2.24 2.30 2.36 2.43 2.12 -
P/RPS 5.83 5.03 4.67 5.12 5.40 5.85 5.01 10.64%
P/EPS 49.73 46.11 27.21 41.99 51.42 69.63 67.52 -18.45%
EY 2.01 2.17 3.68 2.38 1.94 1.44 1.48 22.66%
DY 1.37 0.00 1.79 0.01 0.01 0.00 1.89 -19.32%
P/NAPS 1.41 1.21 1.22 1.26 1.43 1.51 1.39 0.95%

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