Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     46.49%    YoY -     14.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 664,749 321,551 1,465,727 1,108,314 725,991 360,248 1,322,780 -36.87%
  QoQ % 106.73% -78.06% 32.25% 52.66% 101.53% -72.77% -
  Horiz. % 50.25% 24.31% 110.81% 83.79% 54.88% 27.23% 100.00%
PBT 43,934 7,712 180,779 144,169 98,761 50,862 187,158 -62.05%
  QoQ % 469.68% -95.73% 25.39% 45.98% 94.17% -72.82% -
  Horiz. % 23.47% 4.12% 96.59% 77.03% 52.77% 27.18% 100.00%
Tax -6,534 -1,387 -19,375 -15,330 -10,871 -5,483 -23,815 -57.88%
  QoQ % -371.09% 92.84% -26.39% -41.02% -98.27% 76.98% -
  Horiz. % 27.44% 5.82% 81.36% 64.37% 45.65% 23.02% 100.00%
NP 37,400 6,325 161,404 128,839 87,890 45,379 163,343 -62.67%
  QoQ % 491.30% -96.08% 25.28% 46.59% 93.68% -72.22% -
  Horiz. % 22.90% 3.87% 98.81% 78.88% 53.81% 27.78% 100.00%
NP to SH 37,196 6,054 159,461 127,440 86,993 44,904 162,289 -62.65%
  QoQ % 514.40% -96.20% 25.13% 46.49% 93.73% -72.33% -
  Horiz. % 22.92% 3.73% 98.26% 78.53% 53.60% 27.67% 100.00%
Tax Rate 14.87 % 17.98 % 10.72 % 10.63 % 11.01 % 10.78 % 12.72 % 11.00%
  QoQ % -17.30% 67.72% 0.85% -3.45% 2.13% -15.25% -
  Horiz. % 116.90% 141.35% 84.28% 83.57% 86.56% 84.75% 100.00%
Total Cost 627,349 315,226 1,304,323 979,475 638,101 314,869 1,159,437 -33.67%
  QoQ % 99.02% -75.83% 33.17% 53.50% 102.66% -72.84% -
  Horiz. % 54.11% 27.19% 112.50% 84.48% 55.04% 27.16% 100.00%
Net Worth 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1.44%
  QoQ % -0.65% -0.13% -1.08% 1.04% 0.12% 2.89% -
  Horiz. % 102.16% 102.82% 102.96% 104.09% 103.01% 102.89% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 18,285 - 80,721 51,368 25,684 - 80,721 -62.94%
  QoQ % 0.00% 0.00% 57.14% 100.00% 0.00% 0.00% -
  Horiz. % 22.65% 0.00% 100.00% 63.64% 31.82% 0.00% 100.00%
Div Payout % 49.16 % - % 50.62 % 40.31 % 29.52 % - % 49.74 % -0.78%
  QoQ % 0.00% 0.00% 25.58% 36.55% 0.00% 0.00% -
  Horiz. % 98.83% 0.00% 101.77% 81.04% 59.35% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1.44%
  QoQ % -0.65% -0.13% -1.08% 1.04% 0.12% 2.89% -
  Horiz. % 102.16% 102.82% 102.96% 104.09% 103.01% 102.89% 100.00%
NOSH 731,433 733,831 733,831 733,831 733,831 733,831 733,831 -0.22%
  QoQ % -0.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.63 % 1.97 % 11.01 % 11.62 % 12.11 % 12.60 % 12.35 % -40.85%
  QoQ % 185.79% -82.11% -5.25% -4.05% -3.89% 2.02% -
  Horiz. % 45.59% 15.95% 89.15% 94.09% 98.06% 102.02% 100.00%
ROE 2.58 % 0.42 % 10.96 % 8.66 % 5.97 % 3.09 % 11.48 % -63.14%
  QoQ % 514.29% -96.17% 26.56% 45.06% 93.20% -73.08% -
  Horiz. % 22.47% 3.66% 95.47% 75.44% 52.00% 26.92% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 90.88 43.82 199.74 151.03 98.93 49.09 180.26 -36.73%
  QoQ % 107.39% -78.06% 32.25% 52.66% 101.53% -72.77% -
  Horiz. % 50.42% 24.31% 110.81% 83.78% 54.88% 27.23% 100.00%
EPS 5.08 0.82 21.73 17.37 11.85 6.12 22.12 -62.60%
  QoQ % 519.51% -96.23% 25.10% 46.58% 93.63% -72.33% -
  Horiz. % 22.97% 3.71% 98.24% 78.53% 53.57% 27.67% 100.00%
DPS 2.50 0.00 11.00 7.00 3.50 0.00 11.00 -62.86%
  QoQ % 0.00% 0.00% 57.14% 100.00% 0.00% 0.00% -
  Horiz. % 22.73% 0.00% 100.00% 63.64% 31.82% 0.00% 100.00%
NAPS 1.9744 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.66%
  QoQ % -0.32% -0.13% -1.08% 1.04% 0.12% 2.89% -
  Horiz. % 102.49% 102.82% 102.96% 104.09% 103.01% 102.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 84.63 40.94 186.61 141.10 92.43 45.86 168.41 -36.87%
  QoQ % 106.72% -78.06% 32.25% 52.66% 101.55% -72.77% -
  Horiz. % 50.25% 24.31% 110.81% 83.78% 54.88% 27.23% 100.00%
EPS 4.74 0.77 20.30 16.22 11.08 5.72 20.66 -62.62%
  QoQ % 515.58% -96.21% 25.15% 46.39% 93.71% -72.31% -
  Horiz. % 22.94% 3.73% 98.26% 78.51% 53.63% 27.69% 100.00%
DPS 2.33 0.00 10.28 6.54 3.27 0.00 10.28 -62.93%
  QoQ % 0.00% 0.00% 57.19% 100.00% 0.00% 0.00% -
  Horiz. % 22.67% 0.00% 100.00% 63.62% 31.81% 0.00% 100.00%
NAPS 1.8386 1.8506 1.8530 1.8733 1.8540 1.8517 1.7998 1.44%
  QoQ % -0.65% -0.13% -1.08% 1.04% 0.12% 2.88% -
  Horiz. % 102.16% 102.82% 102.96% 104.08% 103.01% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.3100 2.4400 3.6500 3.7700 3.5800 3.1400 2.3600 -
P/RPS 2.54 5.57 1.83 2.50 3.62 6.40 1.31 55.68%
  QoQ % -54.40% 204.37% -26.80% -30.94% -43.44% 388.55% -
  Horiz. % 193.89% 425.19% 139.69% 190.84% 276.34% 488.55% 100.00%
P/EPS 45.42 295.76 16.80 21.71 30.20 51.31 10.67 163.35%
  QoQ % -84.64% 1,660.48% -22.62% -28.11% -41.14% 380.88% -
  Horiz. % 425.68% 2,771.88% 157.45% 203.47% 283.04% 480.88% 100.00%
EY 2.20 0.34 5.95 4.61 3.31 1.95 9.37 -62.04%
  QoQ % 547.06% -94.29% 29.07% 39.27% 69.74% -79.19% -
  Horiz. % 23.48% 3.63% 63.50% 49.20% 35.33% 20.81% 100.00%
DY 1.08 0.00 3.01 1.86 0.98 0.00 4.66 -62.37%
  QoQ % 0.00% 0.00% 61.83% 89.80% 0.00% 0.00% -
  Horiz. % 23.18% 0.00% 64.59% 39.91% 21.03% 0.00% 100.00%
P/NAPS 1.17 1.23 1.84 1.88 1.80 1.58 1.23 -3.29%
  QoQ % -4.88% -33.15% -2.13% 4.44% 13.92% 28.46% -
  Horiz. % 95.12% 100.00% 149.59% 152.85% 146.34% 128.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 23/02/17 -
Price 2.6100 2.2200 2.9500 4.0200 4.0700 3.2600 2.7400 -
P/RPS 2.87 5.07 1.48 2.66 4.11 6.64 1.52 52.94%
  QoQ % -43.39% 242.57% -44.36% -35.28% -38.10% 336.84% -
  Horiz. % 188.82% 333.55% 97.37% 175.00% 270.39% 436.84% 100.00%
P/EPS 51.32 269.10 13.58 23.15 34.33 53.28 12.39 158.59%
  QoQ % -80.93% 1,881.59% -41.34% -32.57% -35.57% 330.02% -
  Horiz. % 414.20% 2,171.91% 109.60% 186.84% 277.08% 430.02% 100.00%
EY 1.95 0.37 7.37 4.32 2.91 1.88 8.07 -61.31%
  QoQ % 427.03% -94.98% 70.60% 48.45% 54.79% -76.70% -
  Horiz. % 24.16% 4.58% 91.33% 53.53% 36.06% 23.30% 100.00%
DY 0.96 0.00 3.73 1.74 0.86 0.00 4.01 -61.55%
  QoQ % 0.00% 0.00% 114.37% 102.33% 0.00% 0.00% -
  Horiz. % 23.94% 0.00% 93.02% 43.39% 21.45% 0.00% 100.00%
P/NAPS 1.32 1.12 1.49 2.00 2.05 1.64 1.42 -4.76%
  QoQ % 17.86% -24.83% -25.50% -2.44% 25.00% 15.49% -
  Horiz. % 92.96% 78.87% 104.93% 140.85% 144.37% 115.49% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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