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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,093,384 1,251,205 1,241,830 1,230,114 1,212,520 1,351,276 1,359,272 -13.50%
  QoQ % -12.61% 0.75% 0.95% 1.45% -10.27% -0.59% -
  Horiz. % 80.44% 92.05% 91.36% 90.50% 89.20% 99.41% 100.00%
PBT 4,644 13,621 48,680 53,464 28,432 111,063 111,076 -87.93%
  QoQ % -65.91% -72.02% -8.95% 88.04% -74.40% -0.01% -
  Horiz. % 4.18% 12.26% 43.83% 48.13% 25.60% 99.99% 100.00%
Tax -15,956 -23,882 -26,366 -12,916 -4,248 -15,230 -14,534 6.41%
  QoQ % 33.19% 9.42% -104.14% -204.05% 72.11% -4.78% -
  Horiz. % 109.78% 164.31% 181.41% 88.86% 29.23% 104.78% 100.00%
NP -11,312 -10,261 22,313 40,548 24,184 95,833 96,541 -
  QoQ % -10.24% -145.99% -44.97% 67.66% -74.76% -0.73% -
  Horiz. % -11.72% -10.63% 23.11% 42.00% 25.05% 99.27% 100.00%
NP to SH -11,312 -9,542 23,077 41,026 24,248 95,834 96,457 -
  QoQ % -18.55% -141.35% -43.75% 69.19% -74.70% -0.65% -
  Horiz. % -11.73% -9.89% 23.92% 42.53% 25.14% 99.35% 100.00%
Tax Rate 343.58 % 175.33 % 54.16 % 24.16 % 14.94 % 13.71 % 13.09 % 781.45%
  QoQ % 95.96% 223.73% 124.17% 61.71% 8.97% 4.74% -
  Horiz. % 2,624.75% 1,339.42% 413.75% 184.57% 114.13% 104.74% 100.00%
Total Cost 1,104,696 1,261,466 1,219,517 1,189,566 1,188,336 1,255,443 1,262,730 -8.52%
  QoQ % -12.43% 3.44% 2.52% 0.10% -5.35% -0.58% -
  Horiz. % 87.48% 99.90% 96.58% 94.21% 94.11% 99.42% 100.00%
Net Worth 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 -3.31%
  QoQ % 1.29% -2.74% -2.61% -0.98% 0.99% -0.91% -
  Horiz. % 95.07% 93.86% 96.51% 99.09% 100.07% 99.09% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 43,625 38,777 29,083 - 54,531 43,625 -
  QoQ % 0.00% 12.50% 33.33% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 100.00% 88.89% 66.67% 0.00% 125.00% 100.00%
Div Payout % - % - % 168.03 % 70.89 % - % 56.90 % 45.23 % -
  QoQ % 0.00% 0.00% 137.03% 0.00% 0.00% 25.80% -
  Horiz. % 0.00% 0.00% 371.50% 156.73% 0.00% 125.80% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 -3.31%
  QoQ % 1.29% -2.74% -2.61% -0.98% 0.99% -0.91% -
  Horiz. % 95.07% 93.86% 96.51% 99.09% 100.07% 99.09% 100.00%
NOSH 727,086 727,086 727,086 727,085 727,085 727,085 727,085 0.00%
  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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -1.03 % -0.82 % 1.80 % 3.30 % 1.99 % 7.09 % 7.10 % -
  QoQ % -25.61% -145.56% -45.45% 65.83% -71.93% -0.14% -
  Horiz. % -14.51% -11.55% 25.35% 46.48% 28.03% 99.86% 100.00%
ROE -0.82 % -0.70 % 1.66 % 2.87 % 1.68 % 6.70 % 6.68 % -
  QoQ % -17.14% -142.17% -42.16% 70.83% -74.93% 0.30% -
  Horiz. % -12.28% -10.48% 24.85% 42.96% 25.15% 100.30% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 150.38 172.08 170.80 169.18 166.76 185.85 186.95 -13.50%
  QoQ % -12.61% 0.75% 0.96% 1.45% -10.27% -0.59% -
  Horiz. % 80.44% 92.05% 91.36% 90.49% 89.20% 99.41% 100.00%
EPS -1.56 -1.31 3.17 5.64 3.32 13.13 13.20 -
  QoQ % -19.08% -141.32% -43.79% 69.88% -74.71% -0.53% -
  Horiz. % -11.82% -9.92% 24.02% 42.73% 25.15% 99.47% 100.00%
DPS 0.00 6.00 5.33 4.00 0.00 7.50 6.00 -
  QoQ % 0.00% 12.57% 33.25% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 100.00% 88.83% 66.67% 0.00% 125.00% 100.00%
NAPS 1.8880 1.8640 1.9165 1.9678 1.9873 1.9679 1.9859 -3.31%
  QoQ % 1.29% -2.74% -2.61% -0.98% 0.99% -0.91% -
  Horiz. % 95.07% 93.86% 96.51% 99.09% 100.07% 99.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 149.00 170.50 169.23 167.63 165.23 184.14 185.23 -13.50%
  QoQ % -12.61% 0.75% 0.95% 1.45% -10.27% -0.59% -
  Horiz. % 80.44% 92.05% 91.36% 90.50% 89.20% 99.41% 100.00%
EPS -1.54 -1.30 3.14 5.59 3.30 13.06 13.14 -
  QoQ % -18.46% -141.40% -43.83% 69.39% -74.73% -0.61% -
  Horiz. % -11.72% -9.89% 23.90% 42.54% 25.11% 99.39% 100.00%
DPS 0.00 5.94 5.28 3.96 0.00 7.43 5.94 -
  QoQ % 0.00% 12.50% 33.33% 0.00% 0.00% 25.08% -
  Horiz. % 0.00% 100.00% 88.89% 66.67% 0.00% 125.08% 100.00%
NAPS 1.8706 1.8469 1.8989 1.9497 1.9690 1.9498 1.9676 -3.31%
  QoQ % 1.28% -2.74% -2.61% -0.98% 0.98% -0.90% -
  Horiz. % 95.07% 93.87% 96.51% 99.09% 100.07% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.5800 2.1600 1.9300 2.4600 2.6500 3.2800 3.1000 -
P/RPS 1.05 1.26 1.13 1.45 1.59 1.76 1.66 -26.29%
  QoQ % -16.67% 11.50% -22.07% -8.81% -9.66% 6.02% -
  Horiz. % 63.25% 75.90% 68.07% 87.35% 95.78% 106.02% 100.00%
P/EPS -101.56 -164.59 60.81 43.60 79.46 24.89 23.37 -
  QoQ % 38.30% -370.66% 39.47% -45.13% 219.24% 6.50% -
  Horiz. % -434.57% -704.28% 260.21% 186.56% 340.01% 106.50% 100.00%
EY -0.98 -0.61 1.64 2.29 1.26 4.02 4.28 -
  QoQ % -60.66% -137.20% -28.38% 81.75% -68.66% -6.07% -
  Horiz. % -22.90% -14.25% 38.32% 53.50% 29.44% 93.93% 100.00%
DY 0.00 2.78 2.76 1.63 0.00 2.29 1.94 -
  QoQ % 0.00% 0.72% 69.33% 0.00% 0.00% 18.04% -
  Horiz. % 0.00% 143.30% 142.27% 84.02% 0.00% 118.04% 100.00%
P/NAPS 0.84 1.16 1.01 1.25 1.33 1.67 1.56 -33.79%
  QoQ % -27.59% 14.85% -19.20% -6.02% -20.36% 7.05% -
  Horiz. % 53.85% 74.36% 64.74% 80.13% 85.26% 107.05% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/04/20 26/02/20 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 -
Price 1.9300 2.2100 2.5600 2.1400 2.5000 3.0900 2.9800 -
P/RPS 1.28 1.28 1.50 1.26 1.50 1.66 1.59 -13.45%
  QoQ % 0.00% -14.67% 19.05% -16.00% -9.64% 4.40% -
  Horiz. % 80.50% 80.50% 94.34% 79.25% 94.34% 104.40% 100.00%
P/EPS -124.05 -168.40 80.66 37.93 74.96 23.44 22.46 -
  QoQ % 26.34% -308.78% 112.65% -49.40% 219.80% 4.36% -
  Horiz. % -552.32% -749.78% 359.13% 168.88% 333.75% 104.36% 100.00%
EY -0.81 -0.59 1.24 2.64 1.33 4.27 4.45 -
  QoQ % -37.29% -147.58% -53.03% 98.50% -68.85% -4.04% -
  Horiz. % -18.20% -13.26% 27.87% 59.33% 29.89% 95.96% 100.00%
DY 0.00 2.71 2.08 1.87 0.00 2.43 2.01 -
  QoQ % 0.00% 30.29% 11.23% 0.00% 0.00% 20.90% -
  Horiz. % 0.00% 134.83% 103.48% 93.03% 0.00% 120.90% 100.00%
P/NAPS 1.02 1.19 1.34 1.09 1.26 1.57 1.50 -22.65%
  QoQ % -14.29% -11.19% 22.94% -13.49% -19.75% 4.67% -
  Horiz. % 68.00% 79.33% 89.33% 72.67% 84.00% 104.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

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