[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 44.88%
YoY- 164.94%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 908,457 578,847 280,057 1,038,279 752,902 479,629 228,048 151.08%
PBT 108,129 61,902 26,975 84,519 58,481 25,511 11,068 356.36%
Tax -11,993 -6,421 -3,113 -16,769 -12,007 -6,164 -2,213 208.21%
NP 96,136 55,481 23,862 67,750 46,474 19,347 8,855 389.59%
-
NP to SH 95,117 54,918 23,535 68,422 47,228 20,107 9,266 371.65%
-
Tax Rate 11.09% 10.37% 11.54% 19.84% 20.53% 24.16% 19.99% -
Total Cost 812,321 523,366 256,195 970,529 706,428 460,282 219,193 139.28%
-
Net Worth 1,342,617 1,118,385 1,084,093 1,025,049 988,077 945,096 959,876 25.04%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 440 203 - 40,446 13,493 - - -
Div Payout % 0.46% 0.37% - 59.11% 28.57% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,342,617 1,118,385 1,084,093 1,025,049 988,077 945,096 959,876 25.04%
NOSH 733,831 678,838 674,355 674,108 674,685 674,731 676,350 5.58%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.58% 9.58% 8.52% 6.53% 6.17% 4.03% 3.88% -
ROE 7.08% 4.91% 2.17% 6.67% 4.78% 2.13% 0.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 123.80 85.27 41.53 154.02 111.59 71.08 33.72 137.79%
EPS 13.66 8.09 3.49 10.15 7.00 2.98 1.37 362.60%
DPS 0.06 0.03 0.00 6.00 2.00 0.00 0.00 -
NAPS 1.8296 1.6475 1.6076 1.5206 1.4645 1.4007 1.4192 18.43%
Adjusted Per Share Value based on latest NOSH - 674,968
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.32 35.88 17.36 64.37 46.67 29.73 14.14 151.05%
EPS 5.90 3.40 1.46 4.24 2.93 1.25 0.57 374.27%
DPS 0.03 0.01 0.00 2.51 0.84 0.00 0.00 -
NAPS 0.8323 0.6933 0.6721 0.6355 0.6125 0.5859 0.5951 25.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.03 2.33 2.18 1.78 1.63 1.46 1.03 -
P/RPS 1.64 2.73 5.25 1.16 1.46 2.05 3.05 -33.85%
P/EPS 15.66 28.80 62.46 17.54 23.29 48.99 75.18 -64.82%
EY 6.39 3.47 1.60 5.70 4.29 2.04 1.33 184.45%
DY 0.03 0.01 0.00 3.37 1.23 0.00 0.00 -
P/NAPS 1.11 1.41 1.36 1.17 1.11 1.04 0.73 32.19%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 29/10/15 30/07/15 28/04/15 12/02/15 30/10/14 24/07/14 08/05/14 -
Price 2.30 2.36 2.43 2.12 1.68 1.69 1.27 -
P/RPS 1.86 2.77 5.85 1.38 1.51 2.38 3.77 -37.53%
P/EPS 17.74 29.17 69.63 20.89 24.00 56.71 92.70 -66.75%
EY 5.64 3.43 1.44 4.79 4.17 1.76 1.08 200.70%
DY 0.03 0.01 0.00 2.83 1.19 0.00 0.00 -
P/NAPS 1.26 1.43 1.51 1.39 1.15 1.21 0.89 26.05%

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