Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 08-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     93.73%    YoY -     20.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 321,551 1,465,727 1,108,314 725,991 360,248 1,322,780 960,648 -51.82%
  QoQ % -78.06% 32.25% 52.66% 101.53% -72.77% 37.70% -
  Horiz. % 33.47% 152.58% 115.37% 75.57% 37.50% 137.70% 100.00%
PBT 7,712 180,779 144,169 98,761 50,862 187,158 124,351 -84.36%
  QoQ % -95.73% 25.39% 45.98% 94.17% -72.82% 50.51% -
  Horiz. % 6.20% 145.38% 115.94% 79.42% 40.90% 150.51% 100.00%
Tax -1,387 -19,375 -15,330 -10,871 -5,483 -23,815 -12,521 -76.97%
  QoQ % 92.84% -26.39% -41.02% -98.27% 76.98% -90.20% -
  Horiz. % 11.08% 154.74% 122.43% 86.82% 43.79% 190.20% 100.00%
NP 6,325 161,404 128,839 87,890 45,379 163,343 111,830 -85.29%
  QoQ % -96.08% 25.28% 46.59% 93.68% -72.22% 46.06% -
  Horiz. % 5.66% 144.33% 115.21% 78.59% 40.58% 146.06% 100.00%
NP to SH 6,054 159,461 127,440 86,993 44,904 162,289 110,954 -85.64%
  QoQ % -96.20% 25.13% 46.49% 93.73% -72.33% 46.27% -
  Horiz. % 5.46% 143.72% 114.86% 78.40% 40.47% 146.27% 100.00%
Tax Rate 17.98 % 10.72 % 10.63 % 11.01 % 10.78 % 12.72 % 10.07 % 47.23%
  QoQ % 67.72% 0.85% -3.45% 2.13% -15.25% 26.32% -
  Horiz. % 178.55% 106.45% 105.56% 109.33% 107.05% 126.32% 100.00%
Total Cost 315,226 1,304,323 979,475 638,101 314,869 1,159,437 848,818 -48.37%
  QoQ % -75.83% 33.17% 53.50% 102.66% -72.84% 36.59% -
  Horiz. % 37.14% 153.66% 115.39% 75.18% 37.09% 136.59% 100.00%
Net Worth 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 80,721 51,368 25,684 - 80,721 51,368 -
  QoQ % 0.00% 57.14% 100.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 157.14% 100.00% 50.00% 0.00% 157.14% 100.00%
Div Payout % - % 50.62 % 40.31 % 29.52 % - % 49.74 % 46.30 % -
  QoQ % 0.00% 25.58% 36.55% 0.00% 0.00% 7.43% -
  Horiz. % 0.00% 109.33% 87.06% 63.76% 0.00% 107.43% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.97 % 11.01 % 11.62 % 12.11 % 12.60 % 12.35 % 11.64 % -69.44%
  QoQ % -82.11% -5.25% -4.05% -3.89% 2.02% 6.10% -
  Horiz. % 16.92% 94.59% 99.83% 104.04% 108.25% 106.10% 100.00%
ROE 0.42 % 10.96 % 8.66 % 5.97 % 3.09 % 11.48 % 8.17 % -86.20%
  QoQ % -96.17% 26.56% 45.06% 93.20% -73.08% 40.51% -
  Horiz. % 5.14% 134.15% 106.00% 73.07% 37.82% 140.51% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.82 199.74 151.03 98.93 49.09 180.26 130.91 -51.82%
  QoQ % -78.06% 32.25% 52.66% 101.53% -72.77% 37.70% -
  Horiz. % 33.47% 152.58% 115.37% 75.57% 37.50% 137.70% 100.00%
EPS 0.82 21.73 17.37 11.85 6.12 22.12 15.12 -85.70%
  QoQ % -96.23% 25.10% 46.58% 93.63% -72.33% 46.30% -
  Horiz. % 5.42% 143.72% 114.88% 78.37% 40.48% 146.30% 100.00%
DPS 0.00 11.00 7.00 3.50 0.00 11.00 7.00 -
  QoQ % 0.00% 57.14% 100.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 157.14% 100.00% 50.00% 0.00% 157.14% 100.00%
NAPS 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.8501 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.82 199.74 151.03 98.93 49.09 180.26 130.91 -51.82%
  QoQ % -78.06% 32.25% 52.66% 101.53% -72.77% 37.70% -
  Horiz. % 33.47% 152.58% 115.37% 75.57% 37.50% 137.70% 100.00%
EPS 0.82 21.73 17.37 11.85 6.12 22.12 15.12 -85.70%
  QoQ % -96.23% 25.10% 46.58% 93.63% -72.33% 46.30% -
  Horiz. % 5.42% 143.72% 114.88% 78.37% 40.48% 146.30% 100.00%
DPS 0.00 11.00 7.00 3.50 0.00 11.00 7.00 -
  QoQ % 0.00% 57.14% 100.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 157.14% 100.00% 50.00% 0.00% 157.14% 100.00%
NAPS 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.8501 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.4400 3.6500 3.7700 3.5800 3.1400 2.3600 2.5200 -
P/RPS 5.57 1.83 2.50 3.62 6.40 1.31 1.93 102.84%
  QoQ % 204.37% -26.80% -30.94% -43.44% 388.55% -32.12% -
  Horiz. % 288.60% 94.82% 129.53% 187.56% 331.61% 67.88% 100.00%
P/EPS 295.76 16.80 21.71 30.20 51.31 10.67 16.67 581.44%
  QoQ % 1,660.48% -22.62% -28.11% -41.14% 380.88% -35.99% -
  Horiz. % 1,774.21% 100.78% 130.23% 181.16% 307.80% 64.01% 100.00%
EY 0.34 5.95 4.61 3.31 1.95 9.37 6.00 -85.27%
  QoQ % -94.29% 29.07% 39.27% 69.74% -79.19% 56.17% -
  Horiz. % 5.67% 99.17% 76.83% 55.17% 32.50% 156.17% 100.00%
DY 0.00 3.01 1.86 0.98 0.00 4.66 2.78 -
  QoQ % 0.00% 61.83% 89.80% 0.00% 0.00% 67.63% -
  Horiz. % 0.00% 108.27% 66.91% 35.25% 0.00% 167.63% 100.00%
P/NAPS 1.23 1.84 1.88 1.80 1.58 1.23 1.36 -6.48%
  QoQ % -33.15% -2.13% 4.44% 13.92% 28.46% -9.56% -
  Horiz. % 90.44% 135.29% 138.24% 132.35% 116.18% 90.44% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 23/02/17 03/11/16 -
Price 2.2200 2.9500 4.0200 4.0700 3.2600 2.7400 2.4500 -
P/RPS 5.07 1.48 2.66 4.11 6.64 1.52 1.87 94.55%
  QoQ % 242.57% -44.36% -35.28% -38.10% 336.84% -18.72% -
  Horiz. % 271.12% 79.14% 142.25% 219.79% 355.08% 81.28% 100.00%
P/EPS 269.10 13.58 23.15 34.33 53.28 12.39 16.20 552.14%
  QoQ % 1,881.59% -41.34% -32.57% -35.57% 330.02% -23.52% -
  Horiz. % 1,661.11% 83.83% 142.90% 211.91% 328.89% 76.48% 100.00%
EY 0.37 7.37 4.32 2.91 1.88 8.07 6.17 -84.71%
  QoQ % -94.98% 70.60% 48.45% 54.79% -76.70% 30.79% -
  Horiz. % 6.00% 119.45% 70.02% 47.16% 30.47% 130.79% 100.00%
DY 0.00 3.73 1.74 0.86 0.00 4.01 2.86 -
  QoQ % 0.00% 114.37% 102.33% 0.00% 0.00% 40.21% -
  Horiz. % 0.00% 130.42% 60.84% 30.07% 0.00% 140.21% 100.00%
P/NAPS 1.12 1.49 2.00 2.05 1.64 1.42 1.32 -10.38%
  QoQ % -24.83% -25.50% -2.44% 25.00% 15.49% 7.58% -
  Horiz. % 84.85% 112.88% 151.52% 155.30% 124.24% 107.58% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS