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 - 785,464
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 156.61 154.37 172.04 173.05 169.26 163.75 186.61 -11.06%
  QoQ % 1.45% -10.27% -0.58% 2.24% 3.36% -12.25% -
  Horiz. % 83.92% 82.72% 92.19% 92.73% 90.70% 87.75% 100.00%
EPS 5.22 3.09 12.20 12.28 9.47 3.08 20.30 -59.66%
  QoQ % 68.93% -74.67% -0.65% 29.67% 207.47% -84.83% -
  Horiz. % 25.71% 15.22% 60.10% 60.49% 46.65% 15.17% 100.00%
DPS 3.70 0.00 6.94 5.55 4.66 0.00 10.28 -49.50%
  QoQ % 0.00% 0.00% 25.05% 19.10% 0.00% 0.00% -
  Horiz. % 35.99% 0.00% 67.51% 53.99% 45.33% 0.00% 100.00%
NAPS 1.8215 1.8396 1.8216 1.8383 1.8386 1.8506 1.8530 -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%
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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS