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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS