Highlights

[UNISEM] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -84.81%    YoY -     -86.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,351,276 1,359,272 1,329,498 1,286,204 1,465,727 1,477,752 1,451,982 -4.67%
  QoQ % -0.59% 2.24% 3.37% -12.25% -0.81% 1.77% -
  Horiz. % 93.06% 93.61% 91.56% 88.58% 100.95% 101.77% 100.00%
PBT 111,063 111,076 87,868 30,848 180,779 192,225 197,522 -31.80%
  QoQ % -0.01% 26.41% 184.84% -82.94% -5.95% -2.68% -
  Horiz. % 56.23% 56.23% 44.49% 15.62% 91.52% 97.32% 100.00%
Tax -15,230 -14,534 -13,068 -5,548 -19,375 -20,440 -21,742 -21.07%
  QoQ % -4.78% -11.22% -135.54% 71.37% 5.21% 5.99% -
  Horiz. % 70.05% 66.85% 60.10% 25.52% 89.11% 94.01% 100.00%
NP 95,833 96,541 74,800 25,300 161,404 171,785 175,780 -33.19%
  QoQ % -0.73% 29.07% 195.65% -84.33% -6.04% -2.27% -
  Horiz. % 54.52% 54.92% 42.55% 14.39% 91.82% 97.73% 100.00%
NP to SH 95,834 96,457 74,392 24,216 159,461 169,920 173,986 -32.73%
  QoQ % -0.65% 29.66% 207.20% -84.81% -6.16% -2.34% -
  Horiz. % 55.08% 55.44% 42.76% 13.92% 91.65% 97.66% 100.00%
Tax Rate 13.71 % 13.09 % 14.87 % 17.98 % 10.72 % 10.63 % 11.01 % 15.70%
  QoQ % 4.74% -11.97% -17.30% 67.72% 0.85% -3.45% -
  Horiz. % 124.52% 118.89% 135.06% 163.31% 97.37% 96.55% 100.00%
Total Cost 1,255,443 1,262,730 1,254,698 1,260,904 1,304,323 1,305,966 1,276,202 -1.08%
  QoQ % -0.58% 0.64% -0.49% -3.33% -0.13% 2.33% -
  Horiz. % 98.37% 98.94% 98.32% 98.80% 102.20% 102.33% 100.00%
Net Worth 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 -1.16%
  QoQ % -0.91% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.16% 99.17% 99.82% 99.95% 101.04% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 54,531 43,625 36,571 - 80,721 68,490 51,368 4.05%
  QoQ % 25.00% 19.29% 0.00% 0.00% 17.86% 33.33% -
  Horiz. % 106.16% 84.93% 71.20% 0.00% 157.14% 133.33% 100.00%
Div Payout % 56.90 % 45.23 % 49.16 % - % 50.62 % 40.31 % 29.52 % 54.70%
  QoQ % 25.80% -7.99% 0.00% 0.00% 25.58% 36.55% -
  Horiz. % 192.75% 153.22% 166.53% 0.00% 171.48% 136.55% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 -1.16%
  QoQ % -0.91% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.16% 99.17% 99.82% 99.95% 101.04% 100.00%
NOSH 727,085 727,085 731,433 733,831 733,831 733,831 733,831 -0.61%
  QoQ % 0.00% -0.59% -0.33% 0.00% 0.00% 0.00% -
  Horiz. % 99.08% 99.08% 99.67% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.09 % 7.10 % 5.63 % 1.97 % 11.01 % 11.62 % 12.11 % -29.95%
  QoQ % -0.14% 26.11% 185.79% -82.11% -5.25% -4.05% -
  Horiz. % 58.55% 58.63% 46.49% 16.27% 90.92% 95.95% 100.00%
ROE 6.70 % 6.68 % 5.15 % 1.67 % 10.96 % 11.55 % 11.95 % -31.93%
  QoQ % 0.30% 29.71% 208.38% -84.76% -5.11% -3.35% -
  Horiz. % 56.07% 55.90% 43.10% 13.97% 91.72% 96.65% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 185.85 186.95 181.77 175.27 199.74 201.37 197.86 -4.08%
  QoQ % -0.59% 2.85% 3.71% -12.25% -0.81% 1.77% -
  Horiz. % 93.93% 94.49% 91.87% 88.58% 100.95% 101.77% 100.00%
EPS 13.13 13.20 10.16 3.28 21.73 23.16 23.70 -32.47%
  QoQ % -0.53% 29.92% 209.76% -84.91% -6.17% -2.28% -
  Horiz. % 55.40% 55.70% 42.87% 13.84% 91.69% 97.72% 100.00%
DPS 7.50 6.00 5.00 0.00 11.00 9.33 7.00 4.69%
  QoQ % 25.00% 20.00% 0.00% 0.00% 17.90% 33.29% -
  Horiz. % 107.14% 85.71% 71.43% 0.00% 157.14% 133.29% 100.00%
NAPS 1.9679 1.9859 1.9744 1.9808 1.9834 2.0051 1.9844 -0.55%
  QoQ % -0.91% 0.58% -0.32% -0.13% -1.08% 1.04% -
  Horiz. % 99.17% 100.08% 99.50% 99.82% 99.95% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 184.14 185.23 181.17 175.27 199.74 201.37 197.86 -4.67%
  QoQ % -0.59% 2.24% 3.37% -12.25% -0.81% 1.77% -
  Horiz. % 93.07% 93.62% 91.56% 88.58% 100.95% 101.77% 100.00%
EPS 13.06 13.14 10.14 3.28 21.73 23.16 23.70 -32.71%
  QoQ % -0.61% 29.59% 209.15% -84.91% -6.17% -2.28% -
  Horiz. % 55.11% 55.44% 42.78% 13.84% 91.69% 97.72% 100.00%
DPS 7.43 5.94 4.98 0.00 11.00 9.33 7.00 4.04%
  QoQ % 25.08% 19.28% 0.00% 0.00% 17.90% 33.29% -
  Horiz. % 106.14% 84.86% 71.14% 0.00% 157.14% 133.29% 100.00%
NAPS 1.9498 1.9676 1.9679 1.9808 1.9834 2.0051 1.9844 -1.16%
  QoQ % -0.90% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.15% 99.17% 99.82% 99.95% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.2800 3.1000 2.3100 2.4400 3.6500 3.7700 3.5800 -
P/RPS 1.76 1.66 1.27 1.39 1.83 1.87 1.81 -1.85%
  QoQ % 6.02% 30.71% -8.63% -24.04% -2.14% 3.31% -
  Horiz. % 97.24% 91.71% 70.17% 76.80% 101.10% 103.31% 100.00%
P/EPS 24.89 23.37 22.71 73.94 16.80 16.28 15.10 39.41%
  QoQ % 6.50% 2.91% -69.29% 340.12% 3.19% 7.81% -
  Horiz. % 164.83% 154.77% 150.40% 489.67% 111.26% 107.81% 100.00%
EY 4.02 4.28 4.40 1.35 5.95 6.14 6.62 -28.22%
  QoQ % -6.07% -2.73% 225.93% -77.31% -3.09% -7.25% -
  Horiz. % 60.73% 64.65% 66.47% 20.39% 89.88% 92.75% 100.00%
DY 2.29 1.94 2.16 0.00 3.01 2.48 1.96 10.90%
  QoQ % 18.04% -10.19% 0.00% 0.00% 21.37% 26.53% -
  Horiz. % 116.84% 98.98% 110.20% 0.00% 153.57% 126.53% 100.00%
P/NAPS 1.67 1.56 1.17 1.23 1.84 1.88 1.80 -4.86%
  QoQ % 7.05% 33.33% -4.88% -33.15% -2.13% 4.44% -
  Horiz. % 92.78% 86.67% 65.00% 68.33% 102.22% 104.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 -
Price 3.0900 2.9800 2.6100 2.2200 2.9500 4.0200 4.0700 -
P/RPS 1.66 1.59 1.44 1.27 1.48 2.00 2.06 -13.37%
  QoQ % 4.40% 10.42% 13.39% -14.19% -26.00% -2.91% -
  Horiz. % 80.58% 77.18% 69.90% 61.65% 71.84% 97.09% 100.00%
P/EPS 23.44 22.46 25.66 67.27 13.58 17.36 17.17 22.99%
  QoQ % 4.36% -12.47% -61.86% 395.36% -21.77% 1.11% -
  Horiz. % 136.52% 130.81% 149.45% 391.79% 79.09% 101.11% 100.00%
EY 4.27 4.45 3.90 1.49 7.37 5.76 5.83 -18.70%
  QoQ % -4.04% 14.10% 161.74% -79.78% 27.95% -1.20% -
  Horiz. % 73.24% 76.33% 66.90% 25.56% 126.42% 98.80% 100.00%
DY 2.43 2.01 1.92 0.00 3.73 2.32 1.72 25.83%
  QoQ % 20.90% 4.69% 0.00% 0.00% 60.78% 34.88% -
  Horiz. % 141.28% 116.86% 111.63% 0.00% 216.86% 134.88% 100.00%
P/NAPS 1.57 1.50 1.32 1.12 1.49 2.00 2.05 -16.25%
  QoQ % 4.67% 13.64% 17.86% -24.83% -25.50% -2.44% -
  Horiz. % 76.59% 73.17% 64.39% 54.63% 72.68% 97.56% 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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS