[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -65.6%
YoY- 153.99%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,260,425 908,457 578,847 280,057 1,038,279 752,902 479,629 90.09%
PBT 173,105 108,129 61,902 26,975 84,519 58,481 25,511 257.16%
Tax -15,857 -11,993 -6,421 -3,113 -16,769 -12,007 -6,164 87.42%
NP 157,248 96,136 55,481 23,862 67,750 46,474 19,347 302.70%
-
NP to SH 155,539 95,117 54,918 23,535 68,422 47,228 20,107 289.68%
-
Tax Rate 9.16% 11.09% 10.37% 11.54% 19.84% 20.53% 24.16% -
Total Cost 1,103,177 812,321 523,366 256,195 970,529 706,428 460,282 78.80%
-
Net Worth 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 988,077 945,096 26.86%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 73,383 440 203 - 40,446 13,493 - -
Div Payout % 47.18% 0.46% 0.37% - 59.11% 28.57% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,351,863 1,342,617 1,118,385 1,084,093 1,025,049 988,077 945,096 26.86%
NOSH 733,831 733,831 678,838 674,355 674,108 674,685 674,731 5.74%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.48% 10.58% 9.58% 8.52% 6.53% 6.17% 4.03% -
ROE 11.51% 7.08% 4.91% 2.17% 6.67% 4.78% 2.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 171.76 123.80 85.27 41.53 154.02 111.59 71.08 79.78%
EPS 22.04 13.66 8.09 3.49 10.15 7.00 2.98 278.22%
DPS 10.00 0.06 0.03 0.00 6.00 2.00 0.00 -
NAPS 1.8422 1.8296 1.6475 1.6076 1.5206 1.4645 1.4007 19.98%
Adjusted Per Share Value based on latest NOSH - 674,355
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 78.14 56.32 35.88 17.36 64.37 46.67 29.73 90.11%
EPS 9.64 5.90 3.40 1.46 4.24 2.93 1.25 288.89%
DPS 4.55 0.03 0.01 0.00 2.51 0.84 0.00 -
NAPS 0.8381 0.8323 0.6933 0.6721 0.6355 0.6125 0.5859 26.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.38 2.03 2.33 2.18 1.78 1.63 1.46 -
P/RPS 1.39 1.64 2.73 5.25 1.16 1.46 2.05 -22.76%
P/EPS 11.23 15.66 28.80 62.46 17.54 23.29 48.99 -62.44%
EY 8.91 6.39 3.47 1.60 5.70 4.29 2.04 166.48%
DY 4.20 0.03 0.01 0.00 3.37 1.23 0.00 -
P/NAPS 1.29 1.11 1.41 1.36 1.17 1.11 1.04 15.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 29/10/15 30/07/15 28/04/15 12/02/15 30/10/14 24/07/14 -
Price 2.24 2.30 2.36 2.43 2.12 1.68 1.69 -
P/RPS 1.30 1.86 2.77 5.85 1.38 1.51 2.38 -33.10%
P/EPS 10.57 17.74 29.17 69.63 20.89 24.00 56.71 -67.27%
EY 9.46 5.64 3.43 1.44 4.79 4.17 1.76 205.90%
DY 4.46 0.03 0.01 0.00 2.83 1.19 0.00 -
P/NAPS 1.22 1.26 1.43 1.51 1.39 1.15 1.21 0.54%

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