Highlights

[UNISEM] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -10.77%    YoY -     47.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,322,780 1,280,864 1,277,396 1,271,232 1,260,425 1,211,276 1,157,694 9.25%
  QoQ % 3.27% 0.27% 0.48% 0.86% 4.06% 4.63% -
  Horiz. % 114.26% 110.64% 110.34% 109.81% 108.87% 104.63% 100.00%
PBT 187,158 165,801 160,472 153,704 173,105 144,172 123,804 31.55%
  QoQ % 12.88% 3.32% 4.40% -11.21% 20.07% 16.45% -
  Horiz. % 151.17% 133.92% 129.62% 124.15% 139.82% 116.45% 100.00%
Tax -23,815 -16,694 -14,430 -12,648 -15,857 -15,990 -12,842 50.66%
  QoQ % -42.65% -15.69% -14.09% 20.24% 0.84% -24.52% -
  Horiz. % 185.45% 130.00% 112.37% 98.49% 123.48% 124.52% 100.00%
NP 163,343 149,106 146,042 141,056 157,248 128,181 110,962 29.25%
  QoQ % 9.55% 2.10% 3.53% -10.30% 22.68% 15.52% -
  Horiz. % 147.21% 134.38% 131.61% 127.12% 141.71% 115.52% 100.00%
NP to SH 162,289 147,938 144,650 138,788 155,539 126,822 109,836 29.57%
  QoQ % 9.70% 2.27% 4.22% -10.77% 22.64% 15.47% -
  Horiz. % 147.76% 134.69% 131.70% 126.36% 141.61% 115.47% 100.00%
Tax Rate 12.72 % 10.07 % 8.99 % 8.23 % 9.16 % 11.09 % 10.37 % 14.52%
  QoQ % 26.32% 12.01% 9.23% -10.15% -17.40% 6.94% -
  Horiz. % 122.66% 97.11% 86.69% 79.36% 88.33% 106.94% 100.00%
Total Cost 1,159,437 1,131,757 1,131,354 1,130,176 1,103,177 1,083,094 1,046,732 7.02%
  QoQ % 2.45% 0.04% 0.10% 2.45% 1.85% 3.47% -
  Horiz. % 110.77% 108.12% 108.08% 107.97% 105.39% 103.47% 100.00%
Net Worth 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 16.82%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 20.05% -
  Horiz. % 126.40% 121.39% 118.75% 117.75% 120.88% 120.05% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 80,721 68,490 51,368 - 73,383 587 407 3,245.19%
  QoQ % 17.86% 33.33% 0.00% 0.00% 12,400.02% 44.13% -
  Horiz. % 19,818.56% 16,815.75% 12,611.81% 0.00% 18,016.88% 144.13% 100.00%
Div Payout % 49.74 % 46.30 % 35.51 % - % 47.18 % 0.46 % 0.37 % 2,485.55%
  QoQ % 7.43% 30.39% 0.00% 0.00% 10,156.52% 24.32% -
  Horiz. % 13,443.24% 12,513.51% 9,597.30% 0.00% 12,751.35% 124.32% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 16.82%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 20.05% -
  Horiz. % 126.40% 121.39% 118.75% 117.75% 120.88% 120.05% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 678,838 5.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.10% -
  Horiz. % 108.10% 108.10% 108.10% 108.10% 108.10% 108.10% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.35 % 11.64 % 11.43 % 11.10 % 12.48 % 10.58 % 9.58 % 18.36%
  QoQ % 6.10% 1.84% 2.97% -11.06% 17.96% 10.44% -
  Horiz. % 128.91% 121.50% 119.31% 115.87% 130.27% 110.44% 100.00%
ROE 11.48 % 10.90 % 10.89 % 10.54 % 11.51 % 9.45 % 9.82 % 10.92%
  QoQ % 5.32% 0.09% 3.32% -8.43% 21.80% -3.77% -
  Horiz. % 116.90% 111.00% 110.90% 107.33% 117.21% 96.23% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 180.26 174.54 174.07 173.23 171.76 165.06 170.54 3.75%
  QoQ % 3.28% 0.27% 0.48% 0.86% 4.06% -3.21% -
  Horiz. % 105.70% 102.35% 102.07% 101.58% 100.72% 96.79% 100.00%
EPS 22.12 20.16 19.72 18.92 22.04 18.21 16.18 23.06%
  QoQ % 9.72% 2.23% 4.23% -14.16% 21.03% 12.55% -
  Horiz. % 136.71% 124.60% 121.88% 116.93% 136.22% 112.55% 100.00%
DPS 11.00 9.33 7.00 0.00 10.00 0.08 0.06 3,076.65%
  QoQ % 17.90% 33.29% 0.00% 0.00% 12,400.00% 33.33% -
  Horiz. % 18,333.33% 15,550.00% 11,666.67% 0.00% 16,666.67% 133.33% 100.00%
NAPS 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 1.6475 10.94%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 11.05% -
  Horiz. % 116.93% 112.30% 109.85% 108.92% 111.82% 111.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 180.26 174.54 174.07 173.23 171.76 165.06 157.76 9.25%
  QoQ % 3.28% 0.27% 0.48% 0.86% 4.06% 4.63% -
  Horiz. % 114.26% 110.64% 110.34% 109.81% 108.87% 104.63% 100.00%
EPS 22.12 20.16 19.72 18.92 22.04 18.21 14.97 29.58%
  QoQ % 9.72% 2.23% 4.23% -14.16% 21.03% 21.64% -
  Horiz. % 147.76% 134.67% 131.73% 126.39% 147.23% 121.64% 100.00%
DPS 11.00 9.33 7.00 0.00 10.00 0.08 0.06 3,076.65%
  QoQ % 17.90% 33.29% 0.00% 0.00% 12,400.00% 33.33% -
  Horiz. % 18,333.33% 15,550.00% 11,666.67% 0.00% 16,666.67% 133.33% 100.00%
NAPS 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 1.5240 16.82%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 20.05% -
  Horiz. % 126.40% 121.40% 118.75% 117.75% 120.88% 120.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.3600 2.5200 2.4000 2.2200 2.3800 2.0300 2.3300 -
P/RPS 1.31 1.44 1.38 1.28 1.39 1.23 1.37 -2.93%
  QoQ % -9.03% 4.35% 7.81% -7.91% 13.01% -10.22% -
  Horiz. % 95.62% 105.11% 100.73% 93.43% 101.46% 89.78% 100.00%
P/EPS 10.67 12.50 12.18 11.74 11.23 11.75 14.40 -18.04%
  QoQ % -14.64% 2.63% 3.75% 4.54% -4.43% -18.40% -
  Horiz. % 74.10% 86.81% 84.58% 81.53% 77.99% 81.60% 100.00%
EY 9.37 8.00 8.21 8.52 8.91 8.51 6.94 22.05%
  QoQ % 17.12% -2.56% -3.64% -4.38% 4.70% 22.62% -
  Horiz. % 135.01% 115.27% 118.30% 122.77% 128.39% 122.62% 100.00%
DY 4.66 3.70 2.92 0.00 4.20 0.04 0.03 2,745.79%
  QoQ % 25.95% 26.71% 0.00% 0.00% 10,400.00% 33.33% -
  Horiz. % 15,533.33% 12,333.33% 9,733.33% 0.00% 14,000.00% 133.33% 100.00%
P/NAPS 1.23 1.36 1.33 1.24 1.29 1.11 1.41 -8.67%
  QoQ % -9.56% 2.26% 7.26% -3.88% 16.22% -21.28% -
  Horiz. % 87.23% 96.45% 94.33% 87.94% 91.49% 78.72% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 03/11/16 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 -
Price 2.7400 2.4500 2.5500 2.1800 2.2400 2.3000 2.3600 -
P/RPS 1.52 1.40 1.46 1.26 1.30 1.39 1.38 6.62%
  QoQ % 8.57% -4.11% 15.87% -3.08% -6.47% 0.72% -
  Horiz. % 110.14% 101.45% 105.80% 91.30% 94.20% 100.72% 100.00%
P/EPS 12.39 12.15 12.94 11.53 10.57 13.31 14.59 -10.28%
  QoQ % 1.98% -6.11% 12.23% 9.08% -20.59% -8.77% -
  Horiz. % 84.92% 83.28% 88.69% 79.03% 72.45% 91.23% 100.00%
EY 8.07 8.23 7.73 8.68 9.46 7.51 6.86 11.38%
  QoQ % -1.94% 6.47% -10.94% -8.25% 25.97% 9.48% -
  Horiz. % 117.64% 119.97% 112.68% 126.53% 137.90% 109.48% 100.00%
DY 4.01 3.81 2.75 0.00 4.46 0.03 0.03 2,475.77%
  QoQ % 5.25% 38.55% 0.00% 0.00% 14,766.67% 0.00% -
  Horiz. % 13,366.67% 12,700.00% 9,166.67% 0.00% 14,866.67% 100.00% 100.00%
P/NAPS 1.42 1.32 1.41 1.21 1.22 1.26 1.43 -0.46%
  QoQ % 7.58% -6.38% 16.53% -0.82% -3.17% -11.89% -
  Horiz. % 99.30% 92.31% 98.60% 84.62% 85.31% 88.11% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers