Highlights

[UNISEM] QoQ Annualized Quarter Result on 2019-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -74.70%    YoY -     0.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,251,205 1,241,830 1,230,114 1,212,520 1,351,276 1,359,272 1,329,498 -3.95%
  QoQ % 0.75% 0.95% 1.45% -10.27% -0.59% 2.24% -
  Horiz. % 94.11% 93.41% 92.52% 91.20% 101.64% 102.24% 100.00%
PBT 13,621 48,680 53,464 28,432 111,063 111,076 87,868 -71.04%
  QoQ % -72.02% -8.95% 88.04% -74.40% -0.01% 26.41% -
  Horiz. % 15.50% 55.40% 60.85% 32.36% 126.40% 126.41% 100.00%
Tax -23,882 -26,366 -12,916 -4,248 -15,230 -14,534 -13,068 49.31%
  QoQ % 9.42% -104.14% -204.05% 72.11% -4.78% -11.22% -
  Horiz. % 182.75% 201.77% 98.84% 32.51% 116.54% 111.22% 100.00%
NP -10,261 22,313 40,548 24,184 95,833 96,541 74,800 -
  QoQ % -145.99% -44.97% 67.66% -74.76% -0.73% 29.07% -
  Horiz. % -13.72% 29.83% 54.21% 32.33% 128.12% 129.07% 100.00%
NP to SH -9,542 23,077 41,026 24,248 95,834 96,457 74,392 -
  QoQ % -141.35% -43.75% 69.19% -74.70% -0.65% 29.66% -
  Horiz. % -12.83% 31.02% 55.15% 32.59% 128.82% 129.66% 100.00%
Tax Rate 175.33 % 54.16 % 24.16 % 14.94 % 13.71 % 13.09 % 14.87 % 415.72%
  QoQ % 223.73% 124.17% 61.71% 8.97% 4.74% -11.97% -
  Horiz. % 1,179.09% 364.22% 162.47% 100.47% 92.20% 88.03% 100.00%
Total Cost 1,261,466 1,219,517 1,189,566 1,188,336 1,255,443 1,262,730 1,254,698 0.36%
  QoQ % 3.44% 2.52% 0.10% -5.35% -0.58% 0.64% -
  Horiz. % 100.54% 97.20% 94.81% 94.71% 100.06% 100.64% 100.00%
Net Worth 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% -0.02% -
  Horiz. % 93.85% 96.49% 99.07% 100.06% 99.08% 99.98% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 43,625 38,777 29,083 - 54,531 43,625 36,571 12.44%
  QoQ % 12.50% 33.33% 0.00% 0.00% 25.00% 19.29% -
  Horiz. % 119.29% 106.03% 79.52% 0.00% 149.11% 119.29% 100.00%
Div Payout % - % 168.03 % 70.89 % - % 56.90 % 45.23 % 49.16 % -
  QoQ % 0.00% 137.03% 0.00% 0.00% 25.80% -7.99% -
  Horiz. % 0.00% 341.80% 144.20% 0.00% 115.74% 92.01% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% -0.02% -
  Horiz. % 93.85% 96.49% 99.07% 100.06% 99.08% 99.98% 100.00%
NOSH 727,086 727,086 727,085 727,085 727,085 727,085 731,433 -0.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.59% -
  Horiz. % 99.41% 99.41% 99.41% 99.41% 99.41% 99.41% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.82 % 1.80 % 3.30 % 1.99 % 7.09 % 7.10 % 5.63 % -
  QoQ % -145.56% -45.45% 65.83% -71.93% -0.14% 26.11% -
  Horiz. % -14.56% 31.97% 58.61% 35.35% 125.93% 126.11% 100.00%
ROE -0.70 % 1.66 % 2.87 % 1.68 % 6.70 % 6.68 % 5.15 % -
  QoQ % -142.17% -42.16% 70.83% -74.93% 0.30% 29.71% -
  Horiz. % -13.59% 32.23% 55.73% 32.62% 130.10% 129.71% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 172.08 170.80 169.18 166.76 185.85 186.95 181.77 -3.58%
  QoQ % 0.75% 0.96% 1.45% -10.27% -0.59% 2.85% -
  Horiz. % 94.67% 93.96% 93.07% 91.74% 102.24% 102.85% 100.00%
EPS -1.31 3.17 5.64 3.32 13.13 13.20 10.16 -
  QoQ % -141.32% -43.79% 69.88% -74.71% -0.53% 29.92% -
  Horiz. % -12.89% 31.20% 55.51% 32.68% 129.23% 129.92% 100.00%
DPS 6.00 5.33 4.00 0.00 7.50 6.00 5.00 12.89%
  QoQ % 12.57% 33.25% 0.00% 0.00% 25.00% 20.00% -
  Horiz. % 120.00% 106.60% 80.00% 0.00% 150.00% 120.00% 100.00%
NAPS 1.8640 1.9165 1.9678 1.9873 1.9679 1.9859 1.9744 -3.75%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% 0.58% -
  Horiz. % 94.41% 97.07% 99.67% 100.65% 99.67% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 170.50 169.23 167.63 165.23 184.14 185.23 181.17 -3.96%
  QoQ % 0.75% 0.95% 1.45% -10.27% -0.59% 2.24% -
  Horiz. % 94.11% 93.41% 92.53% 91.20% 101.64% 102.24% 100.00%
EPS -1.30 3.14 5.59 3.30 13.06 13.14 10.14 -
  QoQ % -141.40% -43.83% 69.39% -74.73% -0.61% 29.59% -
  Horiz. % -12.82% 30.97% 55.13% 32.54% 128.80% 129.59% 100.00%
DPS 5.94 5.28 3.96 0.00 7.43 5.94 4.98 12.43%
  QoQ % 12.50% 33.33% 0.00% 0.00% 25.08% 19.28% -
  Horiz. % 119.28% 106.02% 79.52% 0.00% 149.20% 119.28% 100.00%
NAPS 1.8469 1.8989 1.9497 1.9690 1.9498 1.9676 1.9679 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.98% -0.90% -0.02% -
  Horiz. % 93.85% 96.49% 99.08% 100.06% 99.08% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.1600 1.9300 2.4600 2.6500 3.2800 3.1000 2.3100 -
P/RPS 1.26 1.13 1.45 1.59 1.76 1.66 1.27 -0.52%
  QoQ % 11.50% -22.07% -8.81% -9.66% 6.02% 30.71% -
  Horiz. % 99.21% 88.98% 114.17% 125.20% 138.58% 130.71% 100.00%
P/EPS -164.59 60.81 43.60 79.46 24.89 23.37 22.71 -
  QoQ % -370.66% 39.47% -45.13% 219.24% 6.50% 2.91% -
  Horiz. % -724.75% 267.77% 191.99% 349.89% 109.60% 102.91% 100.00%
EY -0.61 1.64 2.29 1.26 4.02 4.28 4.40 -
  QoQ % -137.20% -28.38% 81.75% -68.66% -6.07% -2.73% -
  Horiz. % -13.86% 37.27% 52.05% 28.64% 91.36% 97.27% 100.00%
DY 2.78 2.76 1.63 0.00 2.29 1.94 2.16 18.27%
  QoQ % 0.72% 69.33% 0.00% 0.00% 18.04% -10.19% -
  Horiz. % 128.70% 127.78% 75.46% 0.00% 106.02% 89.81% 100.00%
P/NAPS 1.16 1.01 1.25 1.33 1.67 1.56 1.17 -0.57%
  QoQ % 14.85% -19.20% -6.02% -20.36% 7.05% 33.33% -
  Horiz. % 99.15% 86.32% 106.84% 113.68% 142.74% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 -
Price 2.2100 2.5600 2.1400 2.5000 3.0900 2.9800 2.6100 -
P/RPS 1.28 1.50 1.26 1.50 1.66 1.59 1.44 -7.53%
  QoQ % -14.67% 19.05% -16.00% -9.64% 4.40% 10.42% -
  Horiz. % 88.89% 104.17% 87.50% 104.17% 115.28% 110.42% 100.00%
P/EPS -168.40 80.66 37.93 74.96 23.44 22.46 25.66 -
  QoQ % -308.78% 112.65% -49.40% 219.80% 4.36% -12.47% -
  Horiz. % -656.27% 314.34% 147.82% 292.13% 91.35% 87.53% 100.00%
EY -0.59 1.24 2.64 1.33 4.27 4.45 3.90 -
  QoQ % -147.58% -53.03% 98.50% -68.85% -4.04% 14.10% -
  Horiz. % -15.13% 31.79% 67.69% 34.10% 109.49% 114.10% 100.00%
DY 2.71 2.08 1.87 0.00 2.43 2.01 1.92 25.75%
  QoQ % 30.29% 11.23% 0.00% 0.00% 20.90% 4.69% -
  Horiz. % 141.15% 108.33% 97.40% 0.00% 126.56% 104.69% 100.00%
P/NAPS 1.19 1.34 1.09 1.26 1.57 1.50 1.32 -6.66%
  QoQ % -11.19% 22.94% -13.49% -19.75% 4.67% 13.64% -
  Horiz. % 90.15% 101.52% 82.58% 95.45% 118.94% 113.64% 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
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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