Highlights

[UNISEM] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 06-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     69.19%    YoY -     -44.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,241,830 1,230,114 1,212,520 1,351,276 1,359,272 1,329,498 1,286,204 -2.31%
  QoQ % 0.95% 1.45% -10.27% -0.59% 2.24% 3.37% -
  Horiz. % 96.55% 95.64% 94.27% 105.06% 105.68% 103.37% 100.00%
PBT 48,680 53,464 28,432 111,063 111,076 87,868 30,848 35.51%
  QoQ % -8.95% 88.04% -74.40% -0.01% 26.41% 184.84% -
  Horiz. % 157.81% 173.31% 92.17% 360.03% 360.08% 284.84% 100.00%
Tax -26,366 -12,916 -4,248 -15,230 -14,534 -13,068 -5,548 182.40%
  QoQ % -104.14% -204.05% 72.11% -4.78% -11.22% -135.54% -
  Horiz. % 475.25% 232.80% 76.57% 274.51% 261.98% 235.54% 100.00%
NP 22,313 40,548 24,184 95,833 96,541 74,800 25,300 -8.03%
  QoQ % -44.97% 67.66% -74.76% -0.73% 29.07% 195.65% -
  Horiz. % 88.19% 160.27% 95.59% 378.79% 381.59% 295.65% 100.00%
NP to SH 23,077 41,026 24,248 95,834 96,457 74,392 24,216 -3.16%
  QoQ % -43.75% 69.19% -74.70% -0.65% 29.66% 207.20% -
  Horiz. % 95.30% 169.42% 100.13% 395.75% 398.32% 307.20% 100.00%
Tax Rate 54.16 % 24.16 % 14.94 % 13.71 % 13.09 % 14.87 % 17.98 % 108.43%
  QoQ % 124.17% 61.71% 8.97% 4.74% -11.97% -17.30% -
  Horiz. % 301.22% 134.37% 83.09% 76.25% 72.80% 82.70% 100.00%
Total Cost 1,219,517 1,189,566 1,188,336 1,255,443 1,262,730 1,254,698 1,260,904 -2.20%
  QoQ % 2.52% 0.10% -5.35% -0.58% 0.64% -0.49% -
  Horiz. % 96.72% 94.34% 94.24% 99.57% 100.14% 99.51% 100.00%
Net Worth 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 -2.77%
  QoQ % -2.61% -0.98% 0.99% -0.91% -0.02% -0.65% -
  Horiz. % 95.86% 98.43% 99.41% 98.44% 99.34% 99.35% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 38,777 29,083 - 54,531 43,625 36,571 - -
  QoQ % 33.33% 0.00% 0.00% 25.00% 19.29% 0.00% -
  Horiz. % 106.03% 79.52% 0.00% 149.11% 119.29% 100.00% -
Div Payout % 168.03 % 70.89 % - % 56.90 % 45.23 % 49.16 % - % -
  QoQ % 137.03% 0.00% 0.00% 25.80% -7.99% 0.00% -
  Horiz. % 341.80% 144.20% 0.00% 115.74% 92.01% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 -2.77%
  QoQ % -2.61% -0.98% 0.99% -0.91% -0.02% -0.65% -
  Horiz. % 95.86% 98.43% 99.41% 98.44% 99.34% 99.35% 100.00%
NOSH 727,086 727,085 727,085 727,085 727,085 731,433 733,831 -0.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.59% -0.33% -
  Horiz. % 99.08% 99.08% 99.08% 99.08% 99.08% 99.67% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.80 % 3.30 % 1.99 % 7.09 % 7.10 % 5.63 % 1.97 % -5.83%
  QoQ % -45.45% 65.83% -71.93% -0.14% 26.11% 185.79% -
  Horiz. % 91.37% 167.51% 101.02% 359.90% 360.41% 285.79% 100.00%
ROE 1.66 % 2.87 % 1.68 % 6.70 % 6.68 % 5.15 % 1.67 % -0.40%
  QoQ % -42.16% 70.83% -74.93% 0.30% 29.71% 208.38% -
  Horiz. % 99.40% 171.86% 100.60% 401.20% 400.00% 308.38% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 170.80 169.18 166.76 185.85 186.95 181.77 175.27 -1.71%
  QoQ % 0.96% 1.45% -10.27% -0.59% 2.85% 3.71% -
  Horiz. % 97.45% 96.53% 95.14% 106.04% 106.66% 103.71% 100.00%
EPS 3.17 5.64 3.32 13.13 13.20 10.16 3.28 -2.25%
  QoQ % -43.79% 69.88% -74.71% -0.53% 29.92% 209.76% -
  Horiz. % 96.65% 171.95% 101.22% 400.30% 402.44% 309.76% 100.00%
DPS 5.33 4.00 0.00 7.50 6.00 5.00 0.00 -
  QoQ % 33.25% 0.00% 0.00% 25.00% 20.00% 0.00% -
  Horiz. % 106.60% 80.00% 0.00% 150.00% 120.00% 100.00% -
NAPS 1.9165 1.9678 1.9873 1.9679 1.9859 1.9744 1.9808 -2.17%
  QoQ % -2.61% -0.98% 0.99% -0.91% 0.58% -0.32% -
  Horiz. % 96.75% 99.34% 100.33% 99.35% 100.26% 99.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 169.23 167.63 165.23 184.14 185.23 181.17 175.27 -2.31%
  QoQ % 0.95% 1.45% -10.27% -0.59% 2.24% 3.37% -
  Horiz. % 96.55% 95.64% 94.27% 105.06% 105.68% 103.37% 100.00%
EPS 3.14 5.59 3.30 13.06 13.14 10.14 3.28 -2.86%
  QoQ % -43.83% 69.39% -74.73% -0.61% 29.59% 209.15% -
  Horiz. % 95.73% 170.43% 100.61% 398.17% 400.61% 309.15% 100.00%
DPS 5.28 3.96 0.00 7.43 5.94 4.98 0.00 -
  QoQ % 33.33% 0.00% 0.00% 25.08% 19.28% 0.00% -
  Horiz. % 106.02% 79.52% 0.00% 149.20% 119.28% 100.00% -
NAPS 1.8989 1.9497 1.9690 1.9498 1.9676 1.9679 1.9808 -2.77%
  QoQ % -2.61% -0.98% 0.98% -0.90% -0.02% -0.65% -
  Horiz. % 95.87% 98.43% 99.40% 98.43% 99.33% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.9300 2.4600 2.6500 3.2800 3.1000 2.3100 2.4400 -
P/RPS 1.13 1.45 1.59 1.76 1.66 1.27 1.39 -12.88%
  QoQ % -22.07% -8.81% -9.66% 6.02% 30.71% -8.63% -
  Horiz. % 81.29% 104.32% 114.39% 126.62% 119.42% 91.37% 100.00%
P/EPS 60.81 43.60 79.46 24.89 23.37 22.71 73.94 -12.21%
  QoQ % 39.47% -45.13% 219.24% 6.50% 2.91% -69.29% -
  Horiz. % 82.24% 58.97% 107.47% 33.66% 31.61% 30.71% 100.00%
EY 1.64 2.29 1.26 4.02 4.28 4.40 1.35 13.84%
  QoQ % -28.38% 81.75% -68.66% -6.07% -2.73% 225.93% -
  Horiz. % 121.48% 169.63% 93.33% 297.78% 317.04% 325.93% 100.00%
DY 2.76 1.63 0.00 2.29 1.94 2.16 0.00 -
  QoQ % 69.33% 0.00% 0.00% 18.04% -10.19% 0.00% -
  Horiz. % 127.78% 75.46% 0.00% 106.02% 89.81% 100.00% -
P/NAPS 1.01 1.25 1.33 1.67 1.56 1.17 1.23 -12.30%
  QoQ % -19.20% -6.02% -20.36% 7.05% 33.33% -4.88% -
  Horiz. % 82.11% 101.63% 108.13% 135.77% 126.83% 95.12% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 -
Price 2.5600 2.1400 2.5000 3.0900 2.9800 2.6100 2.2200 -
P/RPS 1.50 1.26 1.50 1.66 1.59 1.44 1.27 11.72%
  QoQ % 19.05% -16.00% -9.64% 4.40% 10.42% 13.39% -
  Horiz. % 118.11% 99.21% 118.11% 130.71% 125.20% 113.39% 100.00%
P/EPS 80.66 37.93 74.96 23.44 22.46 25.66 67.27 12.85%
  QoQ % 112.65% -49.40% 219.80% 4.36% -12.47% -61.86% -
  Horiz. % 119.90% 56.38% 111.43% 34.84% 33.39% 38.14% 100.00%
EY 1.24 2.64 1.33 4.27 4.45 3.90 1.49 -11.51%
  QoQ % -53.03% 98.50% -68.85% -4.04% 14.10% 161.74% -
  Horiz. % 83.22% 177.18% 89.26% 286.58% 298.66% 261.74% 100.00%
DY 2.08 1.87 0.00 2.43 2.01 1.92 0.00 -
  QoQ % 11.23% 0.00% 0.00% 20.90% 4.69% 0.00% -
  Horiz. % 108.33% 97.40% 0.00% 126.56% 104.69% 100.00% -
P/NAPS 1.34 1.09 1.26 1.57 1.50 1.32 1.12 12.69%
  QoQ % 22.94% -13.49% -19.75% 4.67% 13.64% 17.86% -
  Horiz. % 119.64% 97.32% 112.50% 140.18% 133.93% 117.86% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers