Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     94.49%    YoY -     -43.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 615,057 303,130 1,351,276 1,019,454 664,749 321,551 1,465,727 -44.04%
  QoQ % 102.90% -77.57% 32.55% 53.36% 106.73% -78.06% -
  Horiz. % 41.96% 20.68% 92.19% 69.55% 45.35% 21.94% 100.00%
PBT 26,732 7,108 111,063 83,307 43,934 7,712 180,779 -72.13%
  QoQ % 276.08% -93.60% 33.32% 89.62% 469.68% -95.73% -
  Horiz. % 14.79% 3.93% 61.44% 46.08% 24.30% 4.27% 100.00%
Tax -6,458 -1,062 -15,230 -10,901 -6,534 -1,387 -19,375 -52.02%
  QoQ % -508.10% 93.03% -39.71% -66.84% -371.09% 92.84% -
  Horiz. % 33.33% 5.48% 78.61% 56.26% 33.72% 7.16% 100.00%
NP 20,274 6,046 95,833 72,406 37,400 6,325 161,404 -75.01%
  QoQ % 235.33% -93.69% 32.36% 93.60% 491.30% -96.08% -
  Horiz. % 12.56% 3.75% 59.37% 44.86% 23.17% 3.92% 100.00%
NP to SH 20,513 6,062 95,834 72,343 37,196 6,054 159,461 -74.61%
  QoQ % 238.39% -93.67% 32.47% 94.49% 514.40% -96.20% -
  Horiz. % 12.86% 3.80% 60.10% 45.37% 23.33% 3.80% 100.00%
Tax Rate 24.16 % 14.94 % 13.71 % 13.09 % 14.87 % 17.98 % 10.72 % 72.15%
  QoQ % 61.71% 8.97% 4.74% -11.97% -17.30% 67.72% -
  Horiz. % 225.37% 139.37% 127.89% 122.11% 138.71% 167.72% 100.00%
Total Cost 594,783 297,084 1,255,443 947,048 627,349 315,226 1,304,323 -40.84%
  QoQ % 100.21% -76.34% 32.56% 50.96% 99.02% -75.83% -
  Horiz. % 45.60% 22.78% 96.25% 72.61% 48.10% 24.17% 100.00%
Net Worth 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 14,541 - 54,531 32,718 18,285 - 80,721 -68.20%
  QoQ % 0.00% 0.00% 66.67% 78.93% 0.00% 0.00% -
  Horiz. % 18.01% 0.00% 67.56% 40.53% 22.65% 0.00% 100.00%
Div Payout % 70.89 % - % 56.90 % 45.23 % 49.16 % - % 50.62 % 25.25%
  QoQ % 0.00% 0.00% 25.80% -7.99% 0.00% 0.00% -
  Horiz. % 140.04% 0.00% 112.41% 89.35% 97.12% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
NOSH 727,085 727,085 727,085 727,085 731,433 733,831 733,831 -0.62%
  QoQ % 0.00% 0.00% 0.00% -0.59% -0.33% 0.00% -
  Horiz. % 99.08% 99.08% 99.08% 99.08% 99.67% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.30 % 1.99 % 7.09 % 7.10 % 5.63 % 1.97 % 11.01 % -55.31%
  QoQ % 65.83% -71.93% -0.14% 26.11% 185.79% -82.11% -
  Horiz. % 29.97% 18.07% 64.40% 64.49% 51.14% 17.89% 100.00%
ROE 1.43 % 0.42 % 6.70 % 5.01 % 2.58 % 0.42 % 10.96 % -74.37%
  QoQ % 240.48% -93.73% 33.73% 94.19% 514.29% -96.17% -
  Horiz. % 13.05% 3.83% 61.13% 45.71% 23.54% 3.83% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 84.59 41.69 185.85 140.21 90.88 43.82 199.74 -43.69%
  QoQ % 102.90% -77.57% 32.55% 54.28% 107.39% -78.06% -
  Horiz. % 42.35% 20.87% 93.05% 70.20% 45.50% 21.94% 100.00%
EPS 2.82 0.83 13.13 9.90 5.08 0.82 21.73 -74.46%
  QoQ % 239.76% -93.68% 32.63% 94.88% 519.51% -96.23% -
  Horiz. % 12.98% 3.82% 60.42% 45.56% 23.38% 3.77% 100.00%
DPS 2.00 0.00 7.50 4.50 2.50 0.00 11.00 -68.01%
  QoQ % 0.00% 0.00% 66.67% 80.00% 0.00% 0.00% -
  Horiz. % 18.18% 0.00% 68.18% 40.91% 22.73% 0.00% 100.00%
NAPS 1.9678 1.9873 1.9679 1.9859 1.9744 1.9808 1.9834 -0.53%
  QoQ % -0.98% 0.99% -0.91% 0.58% -0.32% -0.13% -
  Horiz. % 99.21% 100.20% 99.22% 100.13% 99.55% 99.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 78.30 38.59 172.04 129.79 84.63 40.94 186.61 -44.04%
  QoQ % 102.90% -77.57% 32.55% 53.36% 106.72% -78.06% -
  Horiz. % 41.96% 20.68% 92.19% 69.55% 45.35% 21.94% 100.00%
EPS 2.61 0.77 12.20 9.21 4.74 0.77 20.30 -74.62%
  QoQ % 238.96% -93.69% 32.46% 94.30% 515.58% -96.21% -
  Horiz. % 12.86% 3.79% 60.10% 45.37% 23.35% 3.79% 100.00%
DPS 1.85 0.00 6.94 4.17 2.33 0.00 10.28 -68.22%
  QoQ % 0.00% 0.00% 66.43% 78.97% 0.00% 0.00% -
  Horiz. % 18.00% 0.00% 67.51% 40.56% 22.67% 0.00% 100.00%
NAPS 1.8215 1.8396 1.8216 1.8383 1.8386 1.8506 1.8530 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4600 2.6500 3.2800 3.1000 2.3100 2.4400 3.6500 -
P/RPS 2.91 6.36 1.76 2.21 2.54 5.57 1.83 36.35%
  QoQ % -54.25% 261.36% -20.36% -12.99% -54.40% 204.37% -
  Horiz. % 159.02% 347.54% 96.17% 120.77% 138.80% 304.37% 100.00%
P/EPS 87.20 317.85 24.89 31.16 45.42 295.76 16.80 200.69%
  QoQ % -72.57% 1,177.02% -20.12% -31.40% -84.64% 1,660.48% -
  Horiz. % 519.05% 1,891.96% 148.15% 185.48% 270.36% 1,760.48% 100.00%
EY 1.15 0.31 4.02 3.21 2.20 0.34 5.95 -66.67%
  QoQ % 270.97% -92.29% 25.23% 45.91% 547.06% -94.29% -
  Horiz. % 19.33% 5.21% 67.56% 53.95% 36.97% 5.71% 100.00%
DY 0.81 0.00 2.29 1.45 1.08 0.00 3.01 -58.42%
  QoQ % 0.00% 0.00% 57.93% 34.26% 0.00% 0.00% -
  Horiz. % 26.91% 0.00% 76.08% 48.17% 35.88% 0.00% 100.00%
P/NAPS 1.25 1.33 1.67 1.56 1.17 1.23 1.84 -22.78%
  QoQ % -6.02% -20.36% 7.05% 33.33% -4.88% -33.15% -
  Horiz. % 67.93% 72.28% 90.76% 84.78% 63.59% 66.85% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 -
Price 2.1400 2.5000 3.0900 2.9800 2.6100 2.2200 2.9500 -
P/RPS 2.53 6.00 1.66 2.13 2.87 5.07 1.48 43.11%
  QoQ % -57.83% 261.45% -22.07% -25.78% -43.39% 242.57% -
  Horiz. % 170.95% 405.41% 112.16% 143.92% 193.92% 342.57% 100.00%
P/EPS 75.85 299.85 23.44 29.95 51.32 269.10 13.58 215.80%
  QoQ % -74.70% 1,179.22% -21.74% -41.64% -80.93% 1,881.59% -
  Horiz. % 558.54% 2,208.03% 172.61% 220.54% 377.91% 1,981.59% 100.00%
EY 1.32 0.33 4.27 3.34 1.95 0.37 7.37 -68.33%
  QoQ % 300.00% -92.27% 27.84% 71.28% 427.03% -94.98% -
  Horiz. % 17.91% 4.48% 57.94% 45.32% 26.46% 5.02% 100.00%
DY 0.93 0.00 2.43 1.51 0.96 0.00 3.73 -60.49%
  QoQ % 0.00% 0.00% 60.93% 57.29% 0.00% 0.00% -
  Horiz. % 24.93% 0.00% 65.15% 40.48% 25.74% 0.00% 100.00%
P/NAPS 1.09 1.26 1.57 1.50 1.32 1.12 1.49 -18.86%
  QoQ % -13.49% -19.75% 4.67% 13.64% 17.86% -24.83% -
  Horiz. % 73.15% 84.56% 105.37% 100.67% 88.59% 75.17% 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
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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