Highlights

[UNISEM] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     207.20%    YoY -     -57.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,212,520 1,351,276 1,359,272 1,329,498 1,286,204 1,465,727 1,477,752 -12.37%
  QoQ % -10.27% -0.59% 2.24% 3.37% -12.25% -0.81% -
  Horiz. % 82.05% 91.44% 91.98% 89.97% 87.04% 99.19% 100.00%
PBT 28,432 111,063 111,076 87,868 30,848 180,779 192,225 -72.06%
  QoQ % -74.40% -0.01% 26.41% 184.84% -82.94% -5.95% -
  Horiz. % 14.79% 57.78% 57.78% 45.71% 16.05% 94.05% 100.00%
Tax -4,248 -15,230 -14,534 -13,068 -5,548 -19,375 -20,440 -64.95%
  QoQ % 72.11% -4.78% -11.22% -135.54% 71.37% 5.21% -
  Horiz. % 20.78% 74.51% 71.11% 63.93% 27.14% 94.79% 100.00%
NP 24,184 95,833 96,541 74,800 25,300 161,404 171,785 -72.97%
  QoQ % -74.76% -0.73% 29.07% 195.65% -84.33% -6.04% -
  Horiz. % 14.08% 55.79% 56.20% 43.54% 14.73% 93.96% 100.00%
NP to SH 24,248 95,834 96,457 74,392 24,216 159,461 169,920 -72.72%
  QoQ % -74.70% -0.65% 29.66% 207.20% -84.81% -6.16% -
  Horiz. % 14.27% 56.40% 56.77% 43.78% 14.25% 93.84% 100.00%
Tax Rate 14.94 % 13.71 % 13.09 % 14.87 % 17.98 % 10.72 % 10.63 % 25.50%
  QoQ % 8.97% 4.74% -11.97% -17.30% 67.72% 0.85% -
  Horiz. % 140.55% 128.97% 123.14% 139.89% 169.14% 100.85% 100.00%
Total Cost 1,188,336 1,255,443 1,262,730 1,254,698 1,260,904 1,304,323 1,305,966 -6.10%
  QoQ % -5.35% -0.58% 0.64% -0.49% -3.33% -0.13% -
  Horiz. % 90.99% 96.13% 96.69% 96.07% 96.55% 99.87% 100.00%
Net Worth 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 -1.20%
  QoQ % 0.99% -0.91% -0.02% -0.65% -0.13% -1.08% -
  Horiz. % 98.20% 97.24% 98.13% 98.15% 98.79% 98.92% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 54,531 43,625 36,571 - 80,721 68,490 -
  QoQ % 0.00% 25.00% 19.29% 0.00% 0.00% 17.86% -
  Horiz. % 0.00% 79.62% 63.69% 53.40% 0.00% 117.86% 100.00%
Div Payout % - % 56.90 % 45.23 % 49.16 % - % 50.62 % 40.31 % -
  QoQ % 0.00% 25.80% -7.99% 0.00% 0.00% 25.58% -
  Horiz. % 0.00% 141.16% 112.21% 121.95% 0.00% 125.58% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 -1.20%
  QoQ % 0.99% -0.91% -0.02% -0.65% -0.13% -1.08% -
  Horiz. % 98.20% 97.24% 98.13% 98.15% 98.79% 98.92% 100.00%
NOSH 727,085 727,085 727,085 731,433 733,831 733,831 733,831 -0.61%
  QoQ % 0.00% 0.00% -0.59% -0.33% 0.00% 0.00% -
  Horiz. % 99.08% 99.08% 99.08% 99.67% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.99 % 7.09 % 7.10 % 5.63 % 1.97 % 11.01 % 11.62 % -69.19%
  QoQ % -71.93% -0.14% 26.11% 185.79% -82.11% -5.25% -
  Horiz. % 17.13% 61.02% 61.10% 48.45% 16.95% 94.75% 100.00%
ROE 1.68 % 6.70 % 6.68 % 5.15 % 1.67 % 10.96 % 11.55 % -72.37%
  QoQ % -74.93% 0.30% 29.71% 208.38% -84.76% -5.11% -
  Horiz. % 14.55% 58.01% 57.84% 44.59% 14.46% 94.89% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 166.76 185.85 186.95 181.77 175.27 199.74 201.37 -11.82%
  QoQ % -10.27% -0.59% 2.85% 3.71% -12.25% -0.81% -
  Horiz. % 82.81% 92.29% 92.84% 90.27% 87.04% 99.19% 100.00%
EPS 3.32 13.13 13.20 10.16 3.28 21.73 23.16 -72.64%
  QoQ % -74.71% -0.53% 29.92% 209.76% -84.91% -6.17% -
  Horiz. % 14.34% 56.69% 56.99% 43.87% 14.16% 93.83% 100.00%
DPS 0.00 7.50 6.00 5.00 0.00 11.00 9.33 -
  QoQ % 0.00% 25.00% 20.00% 0.00% 0.00% 17.90% -
  Horiz. % 0.00% 80.39% 64.31% 53.59% 0.00% 117.90% 100.00%
NAPS 1.9873 1.9679 1.9859 1.9744 1.9808 1.9834 2.0051 -0.59%
  QoQ % 0.99% -0.91% 0.58% -0.32% -0.13% -1.08% -
  Horiz. % 99.11% 98.14% 99.04% 98.47% 98.79% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 165.23 184.14 185.23 181.17 175.27 199.74 201.37 -12.37%
  QoQ % -10.27% -0.59% 2.24% 3.37% -12.25% -0.81% -
  Horiz. % 82.05% 91.44% 91.98% 89.97% 87.04% 99.19% 100.00%
EPS 3.30 13.06 13.14 10.14 3.28 21.73 23.16 -72.75%
  QoQ % -74.73% -0.61% 29.59% 209.15% -84.91% -6.17% -
  Horiz. % 14.25% 56.39% 56.74% 43.78% 14.16% 93.83% 100.00%
DPS 0.00 7.43 5.94 4.98 0.00 11.00 9.33 -
  QoQ % 0.00% 25.08% 19.28% 0.00% 0.00% 17.90% -
  Horiz. % 0.00% 79.64% 63.67% 53.38% 0.00% 117.90% 100.00%
NAPS 1.9690 1.9498 1.9676 1.9679 1.9808 1.9834 2.0051 -1.20%
  QoQ % 0.98% -0.90% -0.02% -0.65% -0.13% -1.08% -
  Horiz. % 98.20% 97.24% 98.13% 98.14% 98.79% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.6500 3.2800 3.1000 2.3100 2.4400 3.6500 3.7700 -
P/RPS 1.59 1.76 1.66 1.27 1.39 1.83 1.87 -10.26%
  QoQ % -9.66% 6.02% 30.71% -8.63% -24.04% -2.14% -
  Horiz. % 85.03% 94.12% 88.77% 67.91% 74.33% 97.86% 100.00%
P/EPS 79.46 24.89 23.37 22.71 73.94 16.80 16.28 188.02%
  QoQ % 219.24% 6.50% 2.91% -69.29% 340.12% 3.19% -
  Horiz. % 488.08% 152.89% 143.55% 139.50% 454.18% 103.19% 100.00%
EY 1.26 4.02 4.28 4.40 1.35 5.95 6.14 -65.24%
  QoQ % -68.66% -6.07% -2.73% 225.93% -77.31% -3.09% -
  Horiz. % 20.52% 65.47% 69.71% 71.66% 21.99% 96.91% 100.00%
DY 0.00 2.29 1.94 2.16 0.00 3.01 2.48 -
  QoQ % 0.00% 18.04% -10.19% 0.00% 0.00% 21.37% -
  Horiz. % 0.00% 92.34% 78.23% 87.10% 0.00% 121.37% 100.00%
P/NAPS 1.33 1.67 1.56 1.17 1.23 1.84 1.88 -20.62%
  QoQ % -20.36% 7.05% 33.33% -4.88% -33.15% -2.13% -
  Horiz. % 70.74% 88.83% 82.98% 62.23% 65.43% 97.87% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 -
Price 2.5000 3.0900 2.9800 2.6100 2.2200 2.9500 4.0200 -
P/RPS 1.50 1.66 1.59 1.44 1.27 1.48 2.00 -17.47%
  QoQ % -9.64% 4.40% 10.42% 13.39% -14.19% -26.00% -
  Horiz. % 75.00% 83.00% 79.50% 72.00% 63.50% 74.00% 100.00%
P/EPS 74.96 23.44 22.46 25.66 67.27 13.58 17.36 165.40%
  QoQ % 219.80% 4.36% -12.47% -61.86% 395.36% -21.77% -
  Horiz. % 431.80% 135.02% 129.38% 147.81% 387.50% 78.23% 100.00%
EY 1.33 4.27 4.45 3.90 1.49 7.37 5.76 -62.40%
  QoQ % -68.85% -4.04% 14.10% 161.74% -79.78% 27.95% -
  Horiz. % 23.09% 74.13% 77.26% 67.71% 25.87% 127.95% 100.00%
DY 0.00 2.43 2.01 1.92 0.00 3.73 2.32 -
  QoQ % 0.00% 20.90% 4.69% 0.00% 0.00% 60.78% -
  Horiz. % 0.00% 104.74% 86.64% 82.76% 0.00% 160.78% 100.00%
P/NAPS 1.26 1.57 1.50 1.32 1.12 1.49 2.00 -26.53%
  QoQ % -19.75% 4.67% 13.64% 17.86% -24.83% -25.50% -
  Horiz. % 63.00% 78.50% 75.00% 66.00% 56.00% 74.50% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. NOTION – A 2020 Gem Stock that fulfils Mr. Fong’s RUG Criteria Another Perspective
2. COMPARISON OF MAJOR PLANTATIONS COUNTERS IN MALAYSIA - louisesinvesting Good Articles to Share
3. 15 Simple Ways to Improve Brain Performance - Koon Yew Yin Koon Yew Yin's Blog
4. SSLEE made report to SC on Lay Hong, but unlicensed Tyyap keep promoting Lay Hong? Is unlicensed Tyyap out to con investors? Herbert
5. WHY AND WHEN TO USE PBV RATIO FOR O&G STOCKS? AND TAS STILL UNDERVALUED!!! Trend Trading 2030
6. Only 2 ways to make MONEY in STOCKS forever |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
7. Top 5 Glove In Malaysia (Harta, Topglove, Kossan, Supermx, Comfort) WahLau Share Forecast
8. 5G FUTURISTIC HOLOGRAM CONCERT BY VIRTUAL LUO TIANYI, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers