Highlights

[UNISEM] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 08-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -3.13%    YoY -     20.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,286,204 1,465,727 1,477,752 1,451,982 1,440,992 1,322,780 1,280,864 0.28%
  QoQ % -12.25% -0.81% 1.77% 0.76% 8.94% 3.27% -
  Horiz. % 100.42% 114.43% 115.37% 113.36% 112.50% 103.27% 100.00%
PBT 30,848 180,779 192,225 197,522 203,448 187,158 165,801 -67.44%
  QoQ % -82.94% -5.95% -2.68% -2.91% 8.70% 12.88% -
  Horiz. % 18.61% 109.03% 115.94% 119.13% 122.71% 112.88% 100.00%
Tax -5,548 -19,375 -20,440 -21,742 -21,932 -23,815 -16,694 -52.05%
  QoQ % 71.37% 5.21% 5.99% 0.87% 7.91% -42.65% -
  Horiz. % 33.23% 116.06% 122.43% 130.23% 131.37% 142.65% 100.00%
NP 25,300 161,404 171,785 175,780 181,516 163,343 149,106 -69.38%
  QoQ % -84.33% -6.04% -2.27% -3.16% 11.13% 9.55% -
  Horiz. % 16.97% 108.25% 115.21% 117.89% 121.74% 109.55% 100.00%
NP to SH 24,216 159,461 169,920 173,986 179,616 162,289 147,938 -70.11%
  QoQ % -84.81% -6.16% -2.34% -3.13% 10.68% 9.70% -
  Horiz. % 16.37% 107.79% 114.86% 117.61% 121.41% 109.70% 100.00%
Tax Rate 17.98 % 10.72 % 10.63 % 11.01 % 10.78 % 12.72 % 10.07 % 47.23%
  QoQ % 67.72% 0.85% -3.45% 2.13% -15.25% 26.32% -
  Horiz. % 178.55% 106.45% 105.56% 109.33% 107.05% 126.32% 100.00%
Total Cost 1,260,904 1,304,323 1,305,966 1,276,202 1,259,476 1,159,437 1,131,757 7.48%
  QoQ % -3.33% -0.13% 2.33% 1.33% 8.63% 2.45% -
  Horiz. % 111.41% 115.25% 115.39% 112.76% 111.28% 102.45% 100.00%
Net Worth 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 80,721 68,490 51,368 - 80,721 68,490 -
  QoQ % 0.00% 17.86% 33.33% 0.00% 0.00% 17.86% -
  Horiz. % 0.00% 117.86% 100.00% 75.00% 0.00% 117.86% 100.00%
Div Payout % - % 50.62 % 40.31 % 29.52 % - % 49.74 % 46.30 % -
  QoQ % 0.00% 25.58% 36.55% 0.00% 0.00% 7.43% -
  Horiz. % 0.00% 109.33% 87.06% 63.76% 0.00% 107.43% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.97 % 11.01 % 11.62 % 12.11 % 12.60 % 12.35 % 11.64 % -69.44%
  QoQ % -82.11% -5.25% -4.05% -3.89% 2.02% 6.10% -
  Horiz. % 16.92% 94.59% 99.83% 104.04% 108.25% 106.10% 100.00%
ROE 1.67 % 10.96 % 11.55 % 11.95 % 12.35 % 11.48 % 10.90 % -71.40%
  QoQ % -84.76% -5.11% -3.35% -3.24% 7.58% 5.32% -
  Horiz. % 15.32% 100.55% 105.96% 109.63% 113.30% 105.32% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 175.27 199.74 201.37 197.86 196.37 180.26 174.54 0.28%
  QoQ % -12.25% -0.81% 1.77% 0.76% 8.94% 3.28% -
  Horiz. % 100.42% 114.44% 115.37% 113.36% 112.51% 103.28% 100.00%
EPS 3.28 21.73 23.16 23.70 24.48 22.12 20.16 -70.23%
  QoQ % -84.91% -6.17% -2.28% -3.19% 10.67% 9.72% -
  Horiz. % 16.27% 107.79% 114.88% 117.56% 121.43% 109.72% 100.00%
DPS 0.00 11.00 9.33 7.00 0.00 11.00 9.33 -
  QoQ % 0.00% 17.90% 33.29% 0.00% 0.00% 17.90% -
  Horiz. % 0.00% 117.90% 100.00% 75.03% 0.00% 117.90% 100.00%
NAPS 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.8501 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 175.27 199.74 201.37 197.86 196.37 180.26 174.54 0.28%
  QoQ % -12.25% -0.81% 1.77% 0.76% 8.94% 3.28% -
  Horiz. % 100.42% 114.44% 115.37% 113.36% 112.51% 103.28% 100.00%
EPS 3.28 21.73 23.16 23.70 24.48 22.12 20.16 -70.23%
  QoQ % -84.91% -6.17% -2.28% -3.19% 10.67% 9.72% -
  Horiz. % 16.27% 107.79% 114.88% 117.56% 121.43% 109.72% 100.00%
DPS 0.00 11.00 9.33 7.00 0.00 11.00 9.33 -
  QoQ % 0.00% 17.90% 33.29% 0.00% 0.00% 17.90% -
  Horiz. % 0.00% 117.90% 100.00% 75.03% 0.00% 117.90% 100.00%
NAPS 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.8501 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.4400 3.6500 3.7700 3.5800 3.1400 2.3600 2.5200 -
P/RPS 1.39 1.83 1.87 1.81 1.60 1.31 1.44 -2.33%
  QoQ % -24.04% -2.14% 3.31% 13.12% 22.14% -9.03% -
  Horiz. % 96.53% 127.08% 129.86% 125.69% 111.11% 90.97% 100.00%
P/EPS 73.94 16.80 16.28 15.10 12.83 10.67 12.50 227.43%
  QoQ % 340.12% 3.19% 7.81% 17.69% 20.24% -14.64% -
  Horiz. % 591.52% 134.40% 130.24% 120.80% 102.64% 85.36% 100.00%
EY 1.35 5.95 6.14 6.62 7.80 9.37 8.00 -69.50%
  QoQ % -77.31% -3.09% -7.25% -15.13% -16.76% 17.12% -
  Horiz. % 16.88% 74.38% 76.75% 82.75% 97.50% 117.12% 100.00%
DY 0.00 3.01 2.48 1.96 0.00 4.66 3.70 -
  QoQ % 0.00% 21.37% 26.53% 0.00% 0.00% 25.95% -
  Horiz. % 0.00% 81.35% 67.03% 52.97% 0.00% 125.95% 100.00%
P/NAPS 1.23 1.84 1.88 1.80 1.58 1.23 1.36 -6.48%
  QoQ % -33.15% -2.13% 4.44% 13.92% 28.46% -9.56% -
  Horiz. % 90.44% 135.29% 138.24% 132.35% 116.18% 90.44% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 23/02/17 03/11/16 -
Price 2.2200 2.9500 4.0200 4.0700 3.2600 2.7400 2.4500 -
P/RPS 1.27 1.48 2.00 2.06 1.66 1.52 1.40 -6.30%
  QoQ % -14.19% -26.00% -2.91% 24.10% 9.21% 8.57% -
  Horiz. % 90.71% 105.71% 142.86% 147.14% 118.57% 108.57% 100.00%
P/EPS 67.27 13.58 17.36 17.17 13.32 12.39 12.15 213.29%
  QoQ % 395.36% -21.77% 1.11% 28.90% 7.51% 1.98% -
  Horiz. % 553.66% 111.77% 142.88% 141.32% 109.63% 101.98% 100.00%
EY 1.49 7.37 5.76 5.83 7.51 8.07 8.23 -68.03%
  QoQ % -79.78% 27.95% -1.20% -22.37% -6.94% -1.94% -
  Horiz. % 18.10% 89.55% 69.99% 70.84% 91.25% 98.06% 100.00%
DY 0.00 3.73 2.32 1.72 0.00 4.01 3.81 -
  QoQ % 0.00% 60.78% 34.88% 0.00% 0.00% 5.25% -
  Horiz. % 0.00% 97.90% 60.89% 45.14% 0.00% 105.25% 100.00%
P/NAPS 1.12 1.49 2.00 2.05 1.64 1.42 1.32 -10.38%
  QoQ % -24.83% -25.50% -2.44% 25.00% 15.49% 7.58% -
  Horiz. % 84.85% 112.88% 151.52% 155.30% 124.24% 107.58% 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.
 


 

227  258  483  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.29+0.015 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-H8K 0.175-0.02 
 COMCORP 0.225+0.135 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers