Highlights

[UNISEM] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 05-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     4.22%    YoY -     31.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,440,992 1,322,780 1,280,864 1,277,396 1,271,232 1,260,425 1,211,276 12.26%
  QoQ % 8.94% 3.27% 0.27% 0.48% 0.86% 4.06% -
  Horiz. % 118.96% 109.21% 105.75% 105.46% 104.95% 104.06% 100.00%
PBT 203,448 187,158 165,801 160,472 153,704 173,105 144,172 25.78%
  QoQ % 8.70% 12.88% 3.32% 4.40% -11.21% 20.07% -
  Horiz. % 141.11% 129.82% 115.00% 111.31% 106.61% 120.07% 100.00%
Tax -21,932 -23,815 -16,694 -14,430 -12,648 -15,857 -15,990 23.42%
  QoQ % 7.91% -42.65% -15.69% -14.09% 20.24% 0.84% -
  Horiz. % 137.16% 148.93% 104.40% 90.24% 79.10% 99.16% 100.00%
NP 181,516 163,343 149,106 146,042 141,056 157,248 128,181 26.08%
  QoQ % 11.13% 9.55% 2.10% 3.53% -10.30% 22.68% -
  Horiz. % 141.61% 127.43% 116.32% 113.93% 110.04% 122.68% 100.00%
NP to SH 179,616 162,289 147,938 144,650 138,788 155,539 126,822 26.09%
  QoQ % 10.68% 9.70% 2.27% 4.22% -10.77% 22.64% -
  Horiz. % 141.63% 127.97% 116.65% 114.06% 109.43% 122.64% 100.00%
Tax Rate 10.78 % 12.72 % 10.07 % 8.99 % 8.23 % 9.16 % 11.09 % -1.87%
  QoQ % -15.25% 26.32% 12.01% 9.23% -10.15% -17.40% -
  Horiz. % 97.20% 114.70% 90.80% 81.06% 74.21% 82.60% 100.00%
Total Cost 1,259,476 1,159,437 1,131,757 1,131,354 1,130,176 1,103,177 1,083,094 10.57%
  QoQ % 8.63% 2.45% 0.04% 0.10% 2.45% 1.85% -
  Horiz. % 116.28% 107.05% 104.49% 104.46% 104.35% 101.85% 100.00%
Net Worth 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 5.47%
  QoQ % 2.89% 4.12% 2.23% 0.85% -2.59% 0.69% -
  Horiz. % 108.33% 105.29% 101.12% 98.92% 98.08% 100.69% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 80,721 68,490 51,368 - 73,383 587 -
  QoQ % 0.00% 17.86% 33.33% 0.00% 0.00% 12,400.02% -
  Horiz. % 0.00% 13,750.02% 11,666.68% 8,750.01% 0.00% 12,500.02% 100.00%
Div Payout % - % 49.74 % 46.30 % 35.51 % - % 47.18 % 0.46 % -
  QoQ % 0.00% 7.43% 30.39% 0.00% 0.00% 10,156.52% -
  Horiz. % 0.00% 10,813.04% 10,065.22% 7,719.56% 0.00% 10,256.52% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 5.47%
  QoQ % 2.89% 4.12% 2.23% 0.85% -2.59% 0.69% -
  Horiz. % 108.33% 105.29% 101.12% 98.92% 98.08% 100.69% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.60 % 12.35 % 11.64 % 11.43 % 11.10 % 12.48 % 10.58 % 12.34%
  QoQ % 2.02% 6.10% 1.84% 2.97% -11.06% 17.96% -
  Horiz. % 119.09% 116.73% 110.02% 108.03% 104.91% 117.96% 100.00%
ROE 12.35 % 11.48 % 10.90 % 10.89 % 10.54 % 11.51 % 9.45 % 19.51%
  QoQ % 7.58% 5.32% 0.09% 3.32% -8.43% 21.80% -
  Horiz. % 130.69% 121.48% 115.34% 115.24% 111.53% 121.80% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 196.37 180.26 174.54 174.07 173.23 171.76 165.06 12.26%
  QoQ % 8.94% 3.28% 0.27% 0.48% 0.86% 4.06% -
  Horiz. % 118.97% 109.21% 105.74% 105.46% 104.95% 104.06% 100.00%
EPS 24.48 22.12 20.16 19.72 18.92 22.04 18.21 21.78%
  QoQ % 10.67% 9.72% 2.23% 4.23% -14.16% 21.03% -
  Horiz. % 134.43% 121.47% 110.71% 108.29% 103.90% 121.03% 100.00%
DPS 0.00 11.00 9.33 7.00 0.00 10.00 0.08 -
  QoQ % 0.00% 17.90% 33.29% 0.00% 0.00% 12,400.00% -
  Horiz. % 0.00% 13,750.00% 11,662.50% 8,750.00% 0.00% 12,500.00% 100.00%
NAPS 1.9820 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 5.47%
  QoQ % 2.89% 4.12% 2.23% 0.85% -2.59% 0.69% -
  Horiz. % 108.33% 105.29% 101.12% 98.92% 98.08% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 196.37 180.26 174.54 174.07 173.23 171.76 165.06 12.26%
  QoQ % 8.94% 3.28% 0.27% 0.48% 0.86% 4.06% -
  Horiz. % 118.97% 109.21% 105.74% 105.46% 104.95% 104.06% 100.00%
EPS 24.48 22.12 20.16 19.72 18.92 22.04 18.21 21.78%
  QoQ % 10.67% 9.72% 2.23% 4.23% -14.16% 21.03% -
  Horiz. % 134.43% 121.47% 110.71% 108.29% 103.90% 121.03% 100.00%
DPS 0.00 11.00 9.33 7.00 0.00 10.00 0.08 -
  QoQ % 0.00% 17.90% 33.29% 0.00% 0.00% 12,400.00% -
  Horiz. % 0.00% 13,750.00% 11,662.50% 8,750.00% 0.00% 12,500.00% 100.00%
NAPS 1.9820 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 5.47%
  QoQ % 2.89% 4.12% 2.23% 0.85% -2.59% 0.69% -
  Horiz. % 108.33% 105.29% 101.12% 98.92% 98.08% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.1400 2.3600 2.5200 2.4000 2.2200 2.3800 2.0300 -
P/RPS 1.60 1.31 1.44 1.38 1.28 1.39 1.23 19.14%
  QoQ % 22.14% -9.03% 4.35% 7.81% -7.91% 13.01% -
  Horiz. % 130.08% 106.50% 117.07% 112.20% 104.07% 113.01% 100.00%
P/EPS 12.83 10.67 12.50 12.18 11.74 11.23 11.75 6.03%
  QoQ % 20.24% -14.64% 2.63% 3.75% 4.54% -4.43% -
  Horiz. % 109.19% 90.81% 106.38% 103.66% 99.91% 95.57% 100.00%
EY 7.80 9.37 8.00 8.21 8.52 8.91 8.51 -5.64%
  QoQ % -16.76% 17.12% -2.56% -3.64% -4.38% 4.70% -
  Horiz. % 91.66% 110.11% 94.01% 96.47% 100.12% 104.70% 100.00%
DY 0.00 4.66 3.70 2.92 0.00 4.20 0.04 -
  QoQ % 0.00% 25.95% 26.71% 0.00% 0.00% 10,400.00% -
  Horiz. % 0.00% 11,650.00% 9,250.00% 7,300.00% 0.00% 10,500.00% 100.00%
P/NAPS 1.58 1.23 1.36 1.33 1.24 1.29 1.11 26.51%
  QoQ % 28.46% -9.56% 2.26% 7.26% -3.88% 16.22% -
  Horiz. % 142.34% 110.81% 122.52% 119.82% 111.71% 116.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/04/17 23/02/17 03/11/16 05/08/16 26/04/16 23/02/16 29/10/15 -
Price 3.2600 2.7400 2.4500 2.5500 2.1800 2.2400 2.3000 -
P/RPS 1.66 1.52 1.40 1.46 1.26 1.30 1.39 12.55%
  QoQ % 9.21% 8.57% -4.11% 15.87% -3.08% -6.47% -
  Horiz. % 119.42% 109.35% 100.72% 105.04% 90.65% 93.53% 100.00%
P/EPS 13.32 12.39 12.15 12.94 11.53 10.57 13.31 0.05%
  QoQ % 7.51% 1.98% -6.11% 12.23% 9.08% -20.59% -
  Horiz. % 100.08% 93.09% 91.28% 97.22% 86.63% 79.41% 100.00%
EY 7.51 8.07 8.23 7.73 8.68 9.46 7.51 -
  QoQ % -6.94% -1.94% 6.47% -10.94% -8.25% 25.97% -
  Horiz. % 100.00% 107.46% 109.59% 102.93% 115.58% 125.97% 100.00%
DY 0.00 4.01 3.81 2.75 0.00 4.46 0.03 -
  QoQ % 0.00% 5.25% 38.55% 0.00% 0.00% 14,766.67% -
  Horiz. % 0.00% 13,366.67% 12,700.00% 9,166.67% 0.00% 14,866.67% 100.00%
P/NAPS 1.64 1.42 1.32 1.41 1.21 1.22 1.26 19.19%
  QoQ % 15.49% 7.58% -6.38% 16.53% -0.82% -3.17% -
  Horiz. % 130.16% 112.70% 104.76% 111.90% 96.03% 96.83% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

527  133  385  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.005-0.005 
 SAPNRG 0.085+0.005 
 ARMADA 0.145+0.01 
 KNM 0.125+0.01 
 HIBISCS 0.355+0.015 
 MINETEC 0.145+0.02 
 HSI-C9J 0.17-0.035 
 ALAM 0.050.00 
 JAKS 0.84+0.08 
 HSI-H8M 0.59+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers