Highlights

[UNISEM] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 25-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     10.68%    YoY -     29.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,465,727 1,477,752 1,451,982 1,440,992 1,322,780 1,280,864 1,277,396 9.57%
  QoQ % -0.81% 1.77% 0.76% 8.94% 3.27% 0.27% -
  Horiz. % 114.74% 115.68% 113.67% 112.81% 103.55% 100.27% 100.00%
PBT 180,779 192,225 197,522 203,448 187,158 165,801 160,472 8.24%
  QoQ % -5.95% -2.68% -2.91% 8.70% 12.88% 3.32% -
  Horiz. % 112.65% 119.79% 123.09% 126.78% 116.63% 103.32% 100.00%
Tax -19,375 -20,440 -21,742 -21,932 -23,815 -16,694 -14,430 21.64%
  QoQ % 5.21% 5.99% 0.87% 7.91% -42.65% -15.69% -
  Horiz. % 134.27% 141.65% 150.67% 151.99% 165.04% 115.69% 100.00%
NP 161,404 171,785 175,780 181,516 163,343 149,106 146,042 6.88%
  QoQ % -6.04% -2.27% -3.16% 11.13% 9.55% 2.10% -
  Horiz. % 110.52% 117.63% 120.36% 124.29% 111.85% 102.10% 100.00%
NP to SH 159,461 169,920 173,986 179,616 162,289 147,938 144,650 6.70%
  QoQ % -6.16% -2.34% -3.13% 10.68% 9.70% 2.27% -
  Horiz. % 110.24% 117.47% 120.28% 124.17% 112.19% 102.27% 100.00%
Tax Rate 10.72 % 10.63 % 11.01 % 10.78 % 12.72 % 10.07 % 8.99 % 12.41%
  QoQ % 0.85% -3.45% 2.13% -15.25% 26.32% 12.01% -
  Horiz. % 119.24% 118.24% 122.47% 119.91% 141.49% 112.01% 100.00%
Total Cost 1,304,323 1,305,966 1,276,202 1,259,476 1,159,437 1,131,757 1,131,354 9.92%
  QoQ % -0.13% 2.33% 1.33% 8.63% 2.45% 0.04% -
  Horiz. % 115.29% 115.43% 112.80% 111.32% 102.48% 100.04% 100.00%
Net Worth 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 6.28%
  QoQ % -1.08% 1.04% 0.12% 2.89% 4.12% 2.23% -
  Horiz. % 109.59% 110.79% 109.65% 109.51% 106.44% 102.23% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 80,721 68,490 51,368 - 80,721 68,490 51,368 35.05%
  QoQ % 17.86% 33.33% 0.00% 0.00% 17.86% 33.33% -
  Horiz. % 157.14% 133.33% 100.00% 0.00% 157.14% 133.33% 100.00%
Div Payout % 50.62 % 40.31 % 29.52 % - % 49.74 % 46.30 % 35.51 % 26.58%
  QoQ % 25.58% 36.55% 0.00% 0.00% 7.43% 30.39% -
  Horiz. % 142.55% 113.52% 83.13% 0.00% 140.07% 130.39% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 6.28%
  QoQ % -1.08% 1.04% 0.12% 2.89% 4.12% 2.23% -
  Horiz. % 109.59% 110.79% 109.65% 109.51% 106.44% 102.23% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 -
  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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.01 % 11.62 % 12.11 % 12.60 % 12.35 % 11.64 % 11.43 % -2.46%
  QoQ % -5.25% -4.05% -3.89% 2.02% 6.10% 1.84% -
  Horiz. % 96.33% 101.66% 105.95% 110.24% 108.05% 101.84% 100.00%
ROE 10.96 % 11.55 % 11.95 % 12.35 % 11.48 % 10.90 % 10.89 % 0.43%
  QoQ % -5.11% -3.35% -3.24% 7.58% 5.32% 0.09% -
  Horiz. % 100.64% 106.06% 109.73% 113.41% 105.42% 100.09% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 199.74 201.37 197.86 196.37 180.26 174.54 174.07 9.58%
  QoQ % -0.81% 1.77% 0.76% 8.94% 3.28% 0.27% -
  Horiz. % 114.75% 115.68% 113.67% 112.81% 103.56% 100.27% 100.00%
EPS 21.73 23.16 23.70 24.48 22.12 20.16 19.72 6.67%
  QoQ % -6.17% -2.28% -3.19% 10.67% 9.72% 2.23% -
  Horiz. % 110.19% 117.44% 120.18% 124.14% 112.17% 102.23% 100.00%
DPS 11.00 9.33 7.00 0.00 11.00 9.33 7.00 35.05%
  QoQ % 17.90% 33.29% 0.00% 0.00% 17.90% 33.29% -
  Horiz. % 157.14% 133.29% 100.00% 0.00% 157.14% 133.29% 100.00%
NAPS 1.9834 2.0051 1.9844 1.9820 1.9264 1.8501 1.8098 6.28%
  QoQ % -1.08% 1.04% 0.12% 2.89% 4.12% 2.23% -
  Horiz. % 109.59% 110.79% 109.65% 109.51% 106.44% 102.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 199.74 201.37 197.86 196.37 180.26 174.54 174.07 9.58%
  QoQ % -0.81% 1.77% 0.76% 8.94% 3.28% 0.27% -
  Horiz. % 114.75% 115.68% 113.67% 112.81% 103.56% 100.27% 100.00%
EPS 21.73 23.16 23.70 24.48 22.12 20.16 19.72 6.67%
  QoQ % -6.17% -2.28% -3.19% 10.67% 9.72% 2.23% -
  Horiz. % 110.19% 117.44% 120.18% 124.14% 112.17% 102.23% 100.00%
DPS 11.00 9.33 7.00 0.00 11.00 9.33 7.00 35.05%
  QoQ % 17.90% 33.29% 0.00% 0.00% 17.90% 33.29% -
  Horiz. % 157.14% 133.29% 100.00% 0.00% 157.14% 133.29% 100.00%
NAPS 1.9834 2.0051 1.9844 1.9820 1.9264 1.8501 1.8098 6.28%
  QoQ % -1.08% 1.04% 0.12% 2.89% 4.12% 2.23% -
  Horiz. % 109.59% 110.79% 109.65% 109.51% 106.44% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.6500 3.7700 3.5800 3.1400 2.3600 2.5200 2.4000 -
P/RPS 1.83 1.87 1.81 1.60 1.31 1.44 1.38 20.64%
  QoQ % -2.14% 3.31% 13.12% 22.14% -9.03% 4.35% -
  Horiz. % 132.61% 135.51% 131.16% 115.94% 94.93% 104.35% 100.00%
P/EPS 16.80 16.28 15.10 12.83 10.67 12.50 12.18 23.84%
  QoQ % 3.19% 7.81% 17.69% 20.24% -14.64% 2.63% -
  Horiz. % 137.93% 133.66% 123.97% 105.34% 87.60% 102.63% 100.00%
EY 5.95 6.14 6.62 7.80 9.37 8.00 8.21 -19.27%
  QoQ % -3.09% -7.25% -15.13% -16.76% 17.12% -2.56% -
  Horiz. % 72.47% 74.79% 80.63% 95.01% 114.13% 97.44% 100.00%
DY 3.01 2.48 1.96 0.00 4.66 3.70 2.92 2.04%
  QoQ % 21.37% 26.53% 0.00% 0.00% 25.95% 26.71% -
  Horiz. % 103.08% 84.93% 67.12% 0.00% 159.59% 126.71% 100.00%
P/NAPS 1.84 1.88 1.80 1.58 1.23 1.36 1.33 24.09%
  QoQ % -2.13% 4.44% 13.92% 28.46% -9.56% 2.26% -
  Horiz. % 138.35% 141.35% 135.34% 118.80% 92.48% 102.26% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 01/11/17 08/08/17 25/04/17 23/02/17 03/11/16 05/08/16 -
Price 2.9500 4.0200 4.0700 3.2600 2.7400 2.4500 2.5500 -
P/RPS 1.48 2.00 2.06 1.66 1.52 1.40 1.46 0.91%
  QoQ % -26.00% -2.91% 24.10% 9.21% 8.57% -4.11% -
  Horiz. % 101.37% 136.99% 141.10% 113.70% 104.11% 95.89% 100.00%
P/EPS 13.58 17.36 17.17 13.32 12.39 12.15 12.94 3.26%
  QoQ % -21.77% 1.11% 28.90% 7.51% 1.98% -6.11% -
  Horiz. % 104.95% 134.16% 132.69% 102.94% 95.75% 93.89% 100.00%
EY 7.37 5.76 5.83 7.51 8.07 8.23 7.73 -3.12%
  QoQ % 27.95% -1.20% -22.37% -6.94% -1.94% 6.47% -
  Horiz. % 95.34% 74.51% 75.42% 97.15% 104.40% 106.47% 100.00%
DY 3.73 2.32 1.72 0.00 4.01 3.81 2.75 22.46%
  QoQ % 60.78% 34.88% 0.00% 0.00% 5.25% 38.55% -
  Horiz. % 135.64% 84.36% 62.55% 0.00% 145.82% 138.55% 100.00%
P/NAPS 1.49 2.00 2.05 1.64 1.42 1.32 1.41 3.74%
  QoQ % -25.50% -2.44% 25.00% 15.49% 7.58% -6.38% -
  Horiz. % 105.67% 141.84% 145.39% 116.31% 100.71% 93.62% 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.
 


 

294  283  517  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMETRIC 0.14-0.01 
 DGB 0.085-0.005 
 PWRWELL 0.315+0.02 
 ARMADA 0.40+0.005 
 SAPNRG 0.245+0.01 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 SMETRIC-WA 0.035+0.01 
 XOX 0.04+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers