Highlights

[UNISEM] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     29.66%    YoY -     -43.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,230,114 1,212,520 1,351,276 1,359,272 1,329,498 1,286,204 1,465,727 -11.05%
  QoQ % 1.45% -10.27% -0.59% 2.24% 3.37% -12.25% -
  Horiz. % 83.93% 82.72% 92.19% 92.74% 90.71% 87.75% 100.00%
PBT 53,464 28,432 111,063 111,076 87,868 30,848 180,779 -55.71%
  QoQ % 88.04% -74.40% -0.01% 26.41% 184.84% -82.94% -
  Horiz. % 29.57% 15.73% 61.44% 61.44% 48.61% 17.06% 100.00%
Tax -12,916 -4,248 -15,230 -14,534 -13,068 -5,548 -19,375 -23.74%
  QoQ % -204.05% 72.11% -4.78% -11.22% -135.54% 71.37% -
  Horiz. % 66.66% 21.93% 78.61% 75.02% 67.45% 28.63% 100.00%
NP 40,548 24,184 95,833 96,541 74,800 25,300 161,404 -60.29%
  QoQ % 67.66% -74.76% -0.73% 29.07% 195.65% -84.33% -
  Horiz. % 25.12% 14.98% 59.37% 59.81% 46.34% 15.67% 100.00%
NP to SH 41,026 24,248 95,834 96,457 74,392 24,216 159,461 -59.65%
  QoQ % 69.19% -74.70% -0.65% 29.66% 207.20% -84.81% -
  Horiz. % 25.73% 15.21% 60.10% 60.49% 46.65% 15.19% 100.00%
Tax Rate 24.16 % 14.94 % 13.71 % 13.09 % 14.87 % 17.98 % 10.72 % 72.15%
  QoQ % 61.71% 8.97% 4.74% -11.97% -17.30% 67.72% -
  Horiz. % 225.37% 139.37% 127.89% 122.11% 138.71% 167.72% 100.00%
Total Cost 1,189,566 1,188,336 1,255,443 1,262,730 1,254,698 1,260,904 1,304,323 -5.97%
  QoQ % 0.10% -5.35% -0.58% 0.64% -0.49% -3.33% -
  Horiz. % 91.20% 91.11% 96.25% 96.81% 96.20% 96.67% 100.00%
Net Worth 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 29,083 - 54,531 43,625 36,571 - 80,721 -49.46%
  QoQ % 0.00% 0.00% 25.00% 19.29% 0.00% 0.00% -
  Horiz. % 36.03% 0.00% 67.56% 54.04% 45.31% 0.00% 100.00%
Div Payout % 70.89 % - % 56.90 % 45.23 % 49.16 % - % 50.62 % 25.25%
  QoQ % 0.00% 0.00% 25.80% -7.99% 0.00% 0.00% -
  Horiz. % 140.04% 0.00% 112.41% 89.35% 97.12% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
NOSH 727,085 727,085 727,085 727,085 731,433 733,831 733,831 -0.62%
  QoQ % 0.00% 0.00% 0.00% -0.59% -0.33% 0.00% -
  Horiz. % 99.08% 99.08% 99.08% 99.08% 99.67% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.30 % 1.99 % 7.09 % 7.10 % 5.63 % 1.97 % 11.01 % -55.31%
  QoQ % 65.83% -71.93% -0.14% 26.11% 185.79% -82.11% -
  Horiz. % 29.97% 18.07% 64.40% 64.49% 51.14% 17.89% 100.00%
ROE 2.87 % 1.68 % 6.70 % 6.68 % 5.15 % 1.67 % 10.96 % -59.17%
  QoQ % 70.83% -74.93% 0.30% 29.71% 208.38% -84.76% -
  Horiz. % 26.19% 15.33% 61.13% 60.95% 46.99% 15.24% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 169.18 166.76 185.85 186.95 181.77 175.27 199.74 -10.51%
  QoQ % 1.45% -10.27% -0.59% 2.85% 3.71% -12.25% -
  Horiz. % 84.70% 83.49% 93.05% 93.60% 91.00% 87.75% 100.00%
EPS 5.64 3.32 13.13 13.20 10.16 3.28 21.73 -59.41%
  QoQ % 69.88% -74.71% -0.53% 29.92% 209.76% -84.91% -
  Horiz. % 25.95% 15.28% 60.42% 60.75% 46.76% 15.09% 100.00%
DPS 4.00 0.00 7.50 6.00 5.00 0.00 11.00 -49.15%
  QoQ % 0.00% 0.00% 25.00% 20.00% 0.00% 0.00% -
  Horiz. % 36.36% 0.00% 68.18% 54.55% 45.45% 0.00% 100.00%
NAPS 1.9678 1.9873 1.9679 1.9859 1.9744 1.9808 1.9834 -0.53%
  QoQ % -0.98% 0.99% -0.91% 0.58% -0.32% -0.13% -
  Horiz. % 99.21% 100.20% 99.22% 100.13% 99.55% 99.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 167.63 165.23 184.14 185.23 181.17 175.27 199.74 -11.06%
  QoQ % 1.45% -10.27% -0.59% 2.24% 3.37% -12.25% -
  Horiz. % 83.92% 82.72% 92.19% 92.74% 90.70% 87.75% 100.00%
EPS 5.59 3.30 13.06 13.14 10.14 3.28 21.73 -59.65%
  QoQ % 69.39% -74.73% -0.61% 29.59% 209.15% -84.91% -
  Horiz. % 25.72% 15.19% 60.10% 60.47% 46.66% 15.09% 100.00%
DPS 3.96 0.00 7.43 5.94 4.98 0.00 11.00 -49.49%
  QoQ % 0.00% 0.00% 25.08% 19.28% 0.00% 0.00% -
  Horiz. % 36.00% 0.00% 67.55% 54.00% 45.27% 0.00% 100.00%
NAPS 1.9497 1.9690 1.9498 1.9676 1.9679 1.9808 1.9834 -1.14%
  QoQ % -0.98% 0.98% -0.90% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.27% 98.31% 99.20% 99.22% 99.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4600 2.6500 3.2800 3.1000 2.3100 2.4400 3.6500 -
P/RPS 1.45 1.59 1.76 1.66 1.27 1.39 1.83 -14.41%
  QoQ % -8.81% -9.66% 6.02% 30.71% -8.63% -24.04% -
  Horiz. % 79.23% 86.89% 96.17% 90.71% 69.40% 75.96% 100.00%
P/EPS 43.60 79.46 24.89 23.37 22.71 73.94 16.80 89.18%
  QoQ % -45.13% 219.24% 6.50% 2.91% -69.29% 340.12% -
  Horiz. % 259.52% 472.98% 148.15% 139.11% 135.18% 440.12% 100.00%
EY 2.29 1.26 4.02 4.28 4.40 1.35 5.95 -47.18%
  QoQ % 81.75% -68.66% -6.07% -2.73% 225.93% -77.31% -
  Horiz. % 38.49% 21.18% 67.56% 71.93% 73.95% 22.69% 100.00%
DY 1.63 0.00 2.29 1.94 2.16 0.00 3.01 -33.64%
  QoQ % 0.00% 0.00% 18.04% -10.19% 0.00% 0.00% -
  Horiz. % 54.15% 0.00% 76.08% 64.45% 71.76% 0.00% 100.00%
P/NAPS 1.25 1.33 1.67 1.56 1.17 1.23 1.84 -22.78%
  QoQ % -6.02% -20.36% 7.05% 33.33% -4.88% -33.15% -
  Horiz. % 67.93% 72.28% 90.76% 84.78% 63.59% 66.85% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 -
Price 2.1400 2.5000 3.0900 2.9800 2.6100 2.2200 2.9500 -
P/RPS 1.26 1.50 1.66 1.59 1.44 1.27 1.48 -10.20%
  QoQ % -16.00% -9.64% 4.40% 10.42% 13.39% -14.19% -
  Horiz. % 85.14% 101.35% 112.16% 107.43% 97.30% 85.81% 100.00%
P/EPS 37.93 74.96 23.44 22.46 25.66 67.27 13.58 98.70%
  QoQ % -49.40% 219.80% 4.36% -12.47% -61.86% 395.36% -
  Horiz. % 279.31% 551.99% 172.61% 165.39% 188.95% 495.36% 100.00%
EY 2.64 1.33 4.27 4.45 3.90 1.49 7.37 -49.66%
  QoQ % 98.50% -68.85% -4.04% 14.10% 161.74% -79.78% -
  Horiz. % 35.82% 18.05% 57.94% 60.38% 52.92% 20.22% 100.00%
DY 1.87 0.00 2.43 2.01 1.92 0.00 3.73 -36.97%
  QoQ % 0.00% 0.00% 20.90% 4.69% 0.00% 0.00% -
  Horiz. % 50.13% 0.00% 65.15% 53.89% 51.47% 0.00% 100.00%
P/NAPS 1.09 1.26 1.57 1.50 1.32 1.12 1.49 -18.86%
  QoQ % -13.49% -19.75% 4.67% 13.64% 17.86% -24.83% -
  Horiz. % 73.15% 84.56% 105.37% 100.67% 88.59% 75.17% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS