[UNISEM] YoY 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- 11.05%
YoY- 153.99%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 321,551 360,248 317,808 280,057 228,048 249,723 256,611 3.82%
PBT 7,712 50,862 38,426 26,975 11,068 -10,323 -16,240 -
Tax -1,387 -5,483 -3,162 -3,113 -2,213 40 2,554 -
NP 6,325 45,379 35,264 23,862 8,855 -10,283 -13,686 -
-
NP to SH 6,054 44,904 34,697 23,535 9,266 -9,744 -13,529 -
-
Tax Rate 17.98% 10.78% 8.23% 11.54% 19.99% - - -
Total Cost 315,226 314,869 282,544 256,195 219,193 260,006 270,297 2.59%
-
Net Worth 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 5.51%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 5.51%
NOSH 733,831 733,831 733,831 674,355 676,350 671,999 673,084 1.44%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.97% 12.60% 11.10% 8.52% 3.88% -4.12% -5.33% -
ROE 0.42% 3.09% 2.63% 2.17% 0.97% -0.95% -1.28% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.82 49.09 43.31 41.53 33.72 37.16 38.12 2.34%
EPS 0.82 6.12 4.73 3.49 1.37 -1.45 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9808 1.982 1.7945 1.6076 1.4192 1.5211 1.5648 4.00%
Adjusted Per Share Value based on latest NOSH - 674,355
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.93 22.33 19.70 17.36 14.14 15.48 15.91 3.82%
EPS 0.38 2.78 2.15 1.46 0.57 -0.60 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9011 0.9017 0.8164 0.6721 0.5951 0.6337 0.6529 5.51%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.44 3.14 2.22 2.18 1.03 0.89 1.47 -
P/RPS 5.57 6.40 5.13 5.25 3.05 2.39 3.86 6.29%
P/EPS 295.76 51.31 46.95 62.46 75.18 -61.38 -73.13 -
EY 0.34 1.95 2.13 1.60 1.33 -1.63 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.58 1.24 1.36 0.73 0.59 0.94 4.58%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 -
Price 2.22 3.26 2.18 2.43 1.27 0.88 1.46 -
P/RPS 5.07 6.64 5.03 5.85 3.77 2.37 3.83 4.78%
P/EPS 269.10 53.28 46.11 69.63 92.70 -60.69 -72.64 -
EY 0.37 1.88 2.17 1.44 1.08 -1.65 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.64 1.21 1.51 0.89 0.58 0.93 3.14%

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