Highlights

[UNISEM] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 25-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -43.75%    YoY -     -76.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,130,484 1,093,384 1,251,205 1,241,830 1,230,114 1,212,520 1,351,276 -11.22%
  QoQ % 3.39% -12.61% 0.75% 0.95% 1.45% -10.27% -
  Horiz. % 83.66% 80.91% 92.59% 91.90% 91.03% 89.73% 100.00%
PBT 103,028 4,644 13,621 48,680 53,464 28,432 111,063 -4.89%
  QoQ % 2,118.52% -65.91% -72.02% -8.95% 88.04% -74.40% -
  Horiz. % 92.77% 4.18% 12.26% 43.83% 48.14% 25.60% 100.00%
Tax -40,784 -15,956 -23,882 -26,366 -12,916 -4,248 -15,230 92.95%
  QoQ % -155.60% 33.19% 9.42% -104.14% -204.05% 72.11% -
  Horiz. % 267.79% 104.77% 156.81% 173.12% 84.81% 27.89% 100.00%
NP 62,244 -11,312 -10,261 22,313 40,548 24,184 95,833 -25.02%
  QoQ % 650.25% -10.24% -145.99% -44.97% 67.66% -74.76% -
  Horiz. % 64.95% -11.80% -10.71% 23.28% 42.31% 25.24% 100.00%
NP to SH 62,244 -11,312 -9,542 23,077 41,026 24,248 95,834 -25.02%
  QoQ % 650.25% -18.55% -141.35% -43.75% 69.19% -74.70% -
  Horiz. % 64.95% -11.80% -9.96% 24.08% 42.81% 25.30% 100.00%
Tax Rate 39.59 % 343.58 % 175.33 % 54.16 % 24.16 % 14.94 % 13.71 % 102.91%
  QoQ % -88.48% 95.96% 223.73% 124.17% 61.71% 8.97% -
  Horiz. % 288.77% 2,506.05% 1,278.85% 395.04% 176.22% 108.97% 100.00%
Total Cost 1,068,240 1,104,696 1,261,466 1,219,517 1,189,566 1,188,336 1,255,443 -10.21%
  QoQ % -3.30% -12.43% 3.44% 2.52% 0.10% -5.35% -
  Horiz. % 85.09% 87.99% 100.48% 97.14% 94.75% 94.65% 100.00%
Net Worth 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 -1.93%
  QoQ % 1.23% 1.29% -2.74% -2.61% -0.98% 0.99% -
  Horiz. % 97.12% 95.94% 94.72% 97.39% 99.99% 100.99% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 29,083 - 43,625 38,777 29,083 - 54,531 -34.26%
  QoQ % 0.00% 0.00% 12.50% 33.33% 0.00% 0.00% -
  Horiz. % 53.33% 0.00% 80.00% 71.11% 53.33% 0.00% 100.00%
Div Payout % 46.72 % - % - % 168.03 % 70.89 % - % 56.90 % -12.33%
  QoQ % 0.00% 0.00% 0.00% 137.03% 0.00% 0.00% -
  Horiz. % 82.11% 0.00% 0.00% 295.31% 124.59% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 -1.93%
  QoQ % 1.23% 1.29% -2.74% -2.61% -0.98% 0.99% -
  Horiz. % 97.12% 95.94% 94.72% 97.39% 99.99% 100.99% 100.00%
NOSH 727,086 727,086 727,086 727,086 727,085 727,085 727,085 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.51 % -1.03 % -0.82 % 1.80 % 3.30 % 1.99 % 7.09 % -15.48%
  QoQ % 634.95% -25.61% -145.56% -45.45% 65.83% -71.93% -
  Horiz. % 77.72% -14.53% -11.57% 25.39% 46.54% 28.07% 100.00%
ROE 4.48 % -0.82 % -0.70 % 1.66 % 2.87 % 1.68 % 6.70 % -23.55%
  QoQ % 646.34% -17.14% -142.17% -42.16% 70.83% -74.93% -
  Horiz. % 66.87% -12.24% -10.45% 24.78% 42.84% 25.07% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 155.48 150.38 172.08 170.80 169.18 166.76 185.85 -11.22%
  QoQ % 3.39% -12.61% 0.75% 0.96% 1.45% -10.27% -
  Horiz. % 83.66% 80.91% 92.59% 91.90% 91.03% 89.73% 100.00%
EPS 8.56 -1.56 -1.31 3.17 5.64 3.32 13.13 -24.83%
  QoQ % 648.72% -19.08% -141.32% -43.79% 69.88% -74.71% -
  Horiz. % 65.19% -11.88% -9.98% 24.14% 42.96% 25.29% 100.00%
DPS 4.00 0.00 6.00 5.33 4.00 0.00 7.50 -34.26%
  QoQ % 0.00% 0.00% 12.57% 33.25% 0.00% 0.00% -
  Horiz. % 53.33% 0.00% 80.00% 71.07% 53.33% 0.00% 100.00%
NAPS 1.9113 1.8880 1.8640 1.9165 1.9678 1.9873 1.9679 -1.93%
  QoQ % 1.23% 1.29% -2.74% -2.61% -0.98% 0.99% -
  Horiz. % 97.12% 95.94% 94.72% 97.39% 99.99% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 154.05 149.00 170.50 169.23 167.63 165.23 184.14 -11.22%
  QoQ % 3.39% -12.61% 0.75% 0.95% 1.45% -10.27% -
  Horiz. % 83.66% 80.92% 92.59% 91.90% 91.03% 89.73% 100.00%
EPS 8.48 -1.54 -1.30 3.14 5.59 3.30 13.06 -25.04%
  QoQ % 650.65% -18.46% -141.40% -43.83% 69.39% -74.73% -
  Horiz. % 64.93% -11.79% -9.95% 24.04% 42.80% 25.27% 100.00%
DPS 3.96 0.00 5.94 5.28 3.96 0.00 7.43 -34.29%
  QoQ % 0.00% 0.00% 12.50% 33.33% 0.00% 0.00% -
  Horiz. % 53.30% 0.00% 79.95% 71.06% 53.30% 0.00% 100.00%
NAPS 1.8937 1.8706 1.8469 1.8989 1.9497 1.9690 1.9498 -1.93%
  QoQ % 1.23% 1.28% -2.74% -2.61% -0.98% 0.98% -
  Horiz. % 97.12% 95.94% 94.72% 97.39% 99.99% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.0500 1.5800 2.1600 1.9300 2.4600 2.6500 3.2800 -
P/RPS 1.32 1.05 1.26 1.13 1.45 1.59 1.76 -17.47%
  QoQ % 25.71% -16.67% 11.50% -22.07% -8.81% -9.66% -
  Horiz. % 75.00% 59.66% 71.59% 64.20% 82.39% 90.34% 100.00%
P/EPS 23.95 -101.56 -164.59 60.81 43.60 79.46 24.89 -2.54%
  QoQ % 123.58% 38.30% -370.66% 39.47% -45.13% 219.24% -
  Horiz. % 96.22% -408.04% -661.27% 244.32% 175.17% 319.24% 100.00%
EY 4.18 -0.98 -0.61 1.64 2.29 1.26 4.02 2.64%
  QoQ % 526.53% -60.66% -137.20% -28.38% 81.75% -68.66% -
  Horiz. % 103.98% -24.38% -15.17% 40.80% 56.97% 31.34% 100.00%
DY 1.95 0.00 2.78 2.76 1.63 0.00 2.29 -10.17%
  QoQ % 0.00% 0.00% 0.72% 69.33% 0.00% 0.00% -
  Horiz. % 85.15% 0.00% 121.40% 120.52% 71.18% 0.00% 100.00%
P/NAPS 1.07 0.84 1.16 1.01 1.25 1.33 1.67 -25.70%
  QoQ % 27.38% -27.59% 14.85% -19.20% -6.02% -20.36% -
  Horiz. % 64.07% 50.30% 69.46% 60.48% 74.85% 79.64% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 03/08/20 29/04/20 26/02/20 25/10/19 06/08/19 25/04/19 25/02/19 -
Price 3.1900 1.9300 2.2100 2.5600 2.1400 2.5000 3.0900 -
P/RPS 2.05 1.28 1.28 1.50 1.26 1.50 1.66 15.12%
  QoQ % 60.16% 0.00% -14.67% 19.05% -16.00% -9.64% -
  Horiz. % 123.49% 77.11% 77.11% 90.36% 75.90% 90.36% 100.00%
P/EPS 37.26 -124.05 -168.40 80.66 37.93 74.96 23.44 36.24%
  QoQ % 130.04% 26.34% -308.78% 112.65% -49.40% 219.80% -
  Horiz. % 158.96% -529.22% -718.43% 344.11% 161.82% 319.80% 100.00%
EY 2.68 -0.81 -0.59 1.24 2.64 1.33 4.27 -26.72%
  QoQ % 430.86% -37.29% -147.58% -53.03% 98.50% -68.85% -
  Horiz. % 62.76% -18.97% -13.82% 29.04% 61.83% 31.15% 100.00%
DY 1.25 0.00 2.71 2.08 1.87 0.00 2.43 -35.83%
  QoQ % 0.00% 0.00% 30.29% 11.23% 0.00% 0.00% -
  Horiz. % 51.44% 0.00% 111.52% 85.60% 76.95% 0.00% 100.00%
P/NAPS 1.67 1.02 1.19 1.34 1.09 1.26 1.57 4.21%
  QoQ % 63.73% -14.29% -11.19% 22.94% -13.49% -19.75% -
  Horiz. % 106.37% 64.97% 75.80% 85.35% 69.43% 80.25% 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
 
 

365  581  484  834 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.14+0.04 
 NETX 0.025+0.005 
 AT 0.14+0.02 
 TRIVE 0.02-0.01 
 VELESTO 0.165+0.02 
 VC 0.105+0.01 
 LAMBO 0.065-0.01 
 MTOUCHE 0.125+0.015 
 VIVOCOM 0.05+0.005 
 KNM 0.255+0.025 

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