Highlights

[UNISEM] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -6.16%    YoY -     -1.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,359,272 1,329,498 1,286,204 1,465,727 1,477,752 1,451,982 1,440,992 -3.81%
  QoQ % 2.24% 3.37% -12.25% -0.81% 1.77% 0.76% -
  Horiz. % 94.33% 92.26% 89.26% 101.72% 102.55% 100.76% 100.00%
PBT 111,076 87,868 30,848 180,779 192,225 197,522 203,448 -33.18%
  QoQ % 26.41% 184.84% -82.94% -5.95% -2.68% -2.91% -
  Horiz. % 54.60% 43.19% 15.16% 88.86% 94.48% 97.09% 100.00%
Tax -14,534 -13,068 -5,548 -19,375 -20,440 -21,742 -21,932 -23.97%
  QoQ % -11.22% -135.54% 71.37% 5.21% 5.99% 0.87% -
  Horiz. % 66.27% 59.58% 25.30% 88.34% 93.20% 99.13% 100.00%
NP 96,541 74,800 25,300 161,404 171,785 175,780 181,516 -34.33%
  QoQ % 29.07% 195.65% -84.33% -6.04% -2.27% -3.16% -
  Horiz. % 53.19% 41.21% 13.94% 88.92% 94.64% 96.84% 100.00%
NP to SH 96,457 74,392 24,216 159,461 169,920 173,986 179,616 -33.91%
  QoQ % 29.66% 207.20% -84.81% -6.16% -2.34% -3.13% -
  Horiz. % 53.70% 41.42% 13.48% 88.78% 94.60% 96.87% 100.00%
Tax Rate 13.09 % 14.87 % 17.98 % 10.72 % 10.63 % 11.01 % 10.78 % 13.81%
  QoQ % -11.97% -17.30% 67.72% 0.85% -3.45% 2.13% -
  Horiz. % 121.43% 137.94% 166.79% 99.44% 98.61% 102.13% 100.00%
Total Cost 1,262,730 1,254,698 1,260,904 1,304,323 1,305,966 1,276,202 1,259,476 0.17%
  QoQ % 0.64% -0.49% -3.33% -0.13% 2.33% 1.33% -
  Horiz. % 100.26% 99.62% 100.11% 103.56% 103.69% 101.33% 100.00%
Net Worth 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.28% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 43,625 36,571 - 80,721 68,490 51,368 - -
  QoQ % 19.29% 0.00% 0.00% 17.86% 33.33% 0.00% -
  Horiz. % 84.93% 71.20% 0.00% 157.14% 133.33% 100.00% -
Div Payout % 45.23 % 49.16 % - % 50.62 % 40.31 % 29.52 % - % -
  QoQ % -7.99% 0.00% 0.00% 25.58% 36.55% 0.00% -
  Horiz. % 153.22% 166.53% 0.00% 171.48% 136.55% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.28% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
NOSH 727,085 731,433 733,831 733,831 733,831 733,831 733,831 -0.61%
  QoQ % -0.59% -0.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.08% 99.67% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.10 % 5.63 % 1.97 % 11.01 % 11.62 % 12.11 % 12.60 % -31.75%
  QoQ % 26.11% 185.79% -82.11% -5.25% -4.05% -3.89% -
  Horiz. % 56.35% 44.68% 15.63% 87.38% 92.22% 96.11% 100.00%
ROE 6.68 % 5.15 % 1.67 % 10.96 % 11.55 % 11.95 % 12.35 % -33.59%
  QoQ % 29.71% 208.38% -84.76% -5.11% -3.35% -3.24% -
  Horiz. % 54.09% 41.70% 13.52% 88.74% 93.52% 96.76% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 186.95 181.77 175.27 199.74 201.37 197.86 196.37 -3.22%
  QoQ % 2.85% 3.71% -12.25% -0.81% 1.77% 0.76% -
  Horiz. % 95.20% 92.57% 89.25% 101.72% 102.55% 100.76% 100.00%
EPS 13.20 10.16 3.28 21.73 23.16 23.70 24.48 -33.73%
  QoQ % 29.92% 209.76% -84.91% -6.17% -2.28% -3.19% -
  Horiz. % 53.92% 41.50% 13.40% 88.77% 94.61% 96.81% 100.00%
DPS 6.00 5.00 0.00 11.00 9.33 7.00 0.00 -
  QoQ % 20.00% 0.00% 0.00% 17.90% 33.29% 0.00% -
  Horiz. % 85.71% 71.43% 0.00% 157.14% 133.29% 100.00% -
NAPS 1.9859 1.9744 1.9808 1.9834 2.0051 1.9844 1.9820 0.13%
  QoQ % 0.58% -0.32% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 100.20% 99.62% 99.94% 100.07% 101.17% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 185.23 181.17 175.27 199.74 201.37 197.86 196.37 -3.82%
  QoQ % 2.24% 3.37% -12.25% -0.81% 1.77% 0.76% -
  Horiz. % 94.33% 92.26% 89.25% 101.72% 102.55% 100.76% 100.00%
EPS 13.14 10.14 3.28 21.73 23.16 23.70 24.48 -33.93%
  QoQ % 29.59% 209.15% -84.91% -6.17% -2.28% -3.19% -
  Horiz. % 53.68% 41.42% 13.40% 88.77% 94.61% 96.81% 100.00%
DPS 5.94 4.98 0.00 11.00 9.33 7.00 0.00 -
  QoQ % 19.28% 0.00% 0.00% 17.90% 33.29% 0.00% -
  Horiz. % 84.86% 71.14% 0.00% 157.14% 133.29% 100.00% -
NAPS 1.9676 1.9679 1.9808 1.9834 2.0051 1.9844 1.9820 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.27% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.1000 2.3100 2.4400 3.6500 3.7700 3.5800 3.1400 -
P/RPS 1.66 1.27 1.39 1.83 1.87 1.81 1.60 2.48%
  QoQ % 30.71% -8.63% -24.04% -2.14% 3.31% 13.12% -
  Horiz. % 103.75% 79.38% 86.88% 114.37% 116.87% 113.12% 100.00%
P/EPS 23.37 22.71 73.94 16.80 16.28 15.10 12.83 49.09%
  QoQ % 2.91% -69.29% 340.12% 3.19% 7.81% 17.69% -
  Horiz. % 182.15% 177.01% 576.31% 130.94% 126.89% 117.69% 100.00%
EY 4.28 4.40 1.35 5.95 6.14 6.62 7.80 -32.95%
  QoQ % -2.73% 225.93% -77.31% -3.09% -7.25% -15.13% -
  Horiz. % 54.87% 56.41% 17.31% 76.28% 78.72% 84.87% 100.00%
DY 1.94 2.16 0.00 3.01 2.48 1.96 0.00 -
  QoQ % -10.19% 0.00% 0.00% 21.37% 26.53% 0.00% -
  Horiz. % 98.98% 110.20% 0.00% 153.57% 126.53% 100.00% -
P/NAPS 1.56 1.17 1.23 1.84 1.88 1.80 1.58 -0.84%
  QoQ % 33.33% -4.88% -33.15% -2.13% 4.44% 13.92% -
  Horiz. % 98.73% 74.05% 77.85% 116.46% 118.99% 113.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 -
Price 2.9800 2.6100 2.2200 2.9500 4.0200 4.0700 3.2600 -
P/RPS 1.59 1.44 1.27 1.48 2.00 2.06 1.66 -2.83%
  QoQ % 10.42% 13.39% -14.19% -26.00% -2.91% 24.10% -
  Horiz. % 95.78% 86.75% 76.51% 89.16% 120.48% 124.10% 100.00%
P/EPS 22.46 25.66 67.27 13.58 17.36 17.17 13.32 41.62%
  QoQ % -12.47% -61.86% 395.36% -21.77% 1.11% 28.90% -
  Horiz. % 168.62% 192.64% 505.03% 101.95% 130.33% 128.90% 100.00%
EY 4.45 3.90 1.49 7.37 5.76 5.83 7.51 -29.43%
  QoQ % 14.10% 161.74% -79.78% 27.95% -1.20% -22.37% -
  Horiz. % 59.25% 51.93% 19.84% 98.14% 76.70% 77.63% 100.00%
DY 2.01 1.92 0.00 3.73 2.32 1.72 0.00 -
  QoQ % 4.69% 0.00% 0.00% 60.78% 34.88% 0.00% -
  Horiz. % 116.86% 111.63% 0.00% 216.86% 134.88% 100.00% -
P/NAPS 1.50 1.32 1.12 1.49 2.00 2.05 1.64 -5.77%
  QoQ % 13.64% 17.86% -24.83% -25.50% -2.44% 25.00% -
  Horiz. % 91.46% 80.49% 68.29% 90.85% 121.95% 125.00% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers