Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     25.13%    YoY -     -1.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,019,454 664,749 321,551 1,465,727 1,108,314 725,991 360,248 99.94%
  QoQ % 53.36% 106.73% -78.06% 32.25% 52.66% 101.53% -
  Horiz. % 282.99% 184.53% 89.26% 406.87% 307.65% 201.53% 100.00%
PBT 83,307 43,934 7,712 180,779 144,169 98,761 50,862 38.91%
  QoQ % 89.62% 469.68% -95.73% 25.39% 45.98% 94.17% -
  Horiz. % 163.79% 86.38% 15.16% 355.43% 283.45% 194.17% 100.00%
Tax -10,901 -6,534 -1,387 -19,375 -15,330 -10,871 -5,483 58.05%
  QoQ % -66.84% -371.09% 92.84% -26.39% -41.02% -98.27% -
  Horiz. % 198.81% 119.17% 25.30% 353.36% 279.59% 198.27% 100.00%
NP 72,406 37,400 6,325 161,404 128,839 87,890 45,379 36.51%
  QoQ % 93.60% 491.30% -96.08% 25.28% 46.59% 93.68% -
  Horiz. % 159.56% 82.42% 13.94% 355.68% 283.92% 193.68% 100.00%
NP to SH 72,343 37,196 6,054 159,461 127,440 86,993 44,904 37.39%
  QoQ % 94.49% 514.40% -96.20% 25.13% 46.49% 93.73% -
  Horiz. % 161.11% 82.83% 13.48% 355.12% 283.81% 193.73% 100.00%
Tax Rate 13.09 % 14.87 % 17.98 % 10.72 % 10.63 % 11.01 % 10.78 % 13.81%
  QoQ % -11.97% -17.30% 67.72% 0.85% -3.45% 2.13% -
  Horiz. % 121.43% 137.94% 166.79% 99.44% 98.61% 102.13% 100.00%
Total Cost 947,048 627,349 315,226 1,304,323 979,475 638,101 314,869 108.23%
  QoQ % 50.96% 99.02% -75.83% 33.17% 53.50% 102.66% -
  Horiz. % 300.78% 199.24% 100.11% 414.24% 311.07% 202.66% 100.00%
Net Worth 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.28% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 32,718 18,285 - 80,721 51,368 25,684 - -
  QoQ % 78.93% 0.00% 0.00% 57.14% 100.00% 0.00% -
  Horiz. % 127.39% 71.20% 0.00% 314.29% 200.00% 100.00% -
Div Payout % 45.23 % 49.16 % - % 50.62 % 40.31 % 29.52 % - % -
  QoQ % -7.99% 0.00% 0.00% 25.58% 36.55% 0.00% -
  Horiz. % 153.22% 166.53% 0.00% 171.48% 136.55% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.28% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
NOSH 727,085 731,433 733,831 733,831 733,831 733,831 733,831 -0.61%
  QoQ % -0.59% -0.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.08% 99.67% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.10 % 5.63 % 1.97 % 11.01 % 11.62 % 12.11 % 12.60 % -31.75%
  QoQ % 26.11% 185.79% -82.11% -5.25% -4.05% -3.89% -
  Horiz. % 56.35% 44.68% 15.63% 87.38% 92.22% 96.11% 100.00%
ROE 5.01 % 2.58 % 0.42 % 10.96 % 8.66 % 5.97 % 3.09 % 37.97%
  QoQ % 94.19% 514.29% -96.17% 26.56% 45.06% 93.20% -
  Horiz. % 162.14% 83.50% 13.59% 354.69% 280.26% 193.20% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 140.21 90.88 43.82 199.74 151.03 98.93 49.09 101.18%
  QoQ % 54.28% 107.39% -78.06% 32.25% 52.66% 101.53% -
  Horiz. % 285.62% 185.13% 89.26% 406.89% 307.66% 201.53% 100.00%
EPS 9.90 5.08 0.82 21.73 17.37 11.85 6.12 37.76%
  QoQ % 94.88% 519.51% -96.23% 25.10% 46.58% 93.63% -
  Horiz. % 161.76% 83.01% 13.40% 355.07% 283.82% 193.63% 100.00%
DPS 4.50 2.50 0.00 11.00 7.00 3.50 0.00 -
  QoQ % 80.00% 0.00% 0.00% 57.14% 100.00% 0.00% -
  Horiz. % 128.57% 71.43% 0.00% 314.29% 200.00% 100.00% -
NAPS 1.9859 1.9744 1.9808 1.9834 2.0051 1.9844 1.9820 0.13%
  QoQ % 0.58% -0.32% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 100.20% 99.62% 99.94% 100.07% 101.17% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 138.92 90.59 43.82 199.74 151.03 98.93 49.09 99.94%
  QoQ % 53.35% 106.73% -78.06% 32.25% 52.66% 101.53% -
  Horiz. % 282.99% 184.54% 89.26% 406.89% 307.66% 201.53% 100.00%
EPS 9.86 5.07 0.82 21.73 17.37 11.85 6.12 37.39%
  QoQ % 94.48% 518.29% -96.23% 25.10% 46.58% 93.63% -
  Horiz. % 161.11% 82.84% 13.40% 355.07% 283.82% 193.63% 100.00%
DPS 4.46 2.49 0.00 11.00 7.00 3.50 0.00 -
  QoQ % 79.12% 0.00% 0.00% 57.14% 100.00% 0.00% -
  Horiz. % 127.43% 71.14% 0.00% 314.29% 200.00% 100.00% -
NAPS 1.9676 1.9679 1.9808 1.9834 2.0051 1.9844 1.9820 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.27% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.1000 2.3100 2.4400 3.6500 3.7700 3.5800 3.1400 -
P/RPS 2.21 2.54 5.57 1.83 2.50 3.62 6.40 -50.75%
  QoQ % -12.99% -54.40% 204.37% -26.80% -30.94% -43.44% -
  Horiz. % 34.53% 39.69% 87.03% 28.59% 39.06% 56.56% 100.00%
P/EPS 31.16 45.42 295.76 16.80 21.71 30.20 51.31 -28.27%
  QoQ % -31.40% -84.64% 1,660.48% -22.62% -28.11% -41.14% -
  Horiz. % 60.73% 88.52% 576.42% 32.74% 42.31% 58.86% 100.00%
EY 3.21 2.20 0.34 5.95 4.61 3.31 1.95 39.37%
  QoQ % 45.91% 547.06% -94.29% 29.07% 39.27% 69.74% -
  Horiz. % 164.62% 112.82% 17.44% 305.13% 236.41% 169.74% 100.00%
DY 1.45 1.08 0.00 3.01 1.86 0.98 0.00 -
  QoQ % 34.26% 0.00% 0.00% 61.83% 89.80% 0.00% -
  Horiz. % 147.96% 110.20% 0.00% 307.14% 189.80% 100.00% -
P/NAPS 1.56 1.17 1.23 1.84 1.88 1.80 1.58 -0.84%
  QoQ % 33.33% -4.88% -33.15% -2.13% 4.44% 13.92% -
  Horiz. % 98.73% 74.05% 77.85% 116.46% 118.99% 113.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 -
Price 2.9800 2.6100 2.2200 2.9500 4.0200 4.0700 3.2600 -
P/RPS 2.13 2.87 5.07 1.48 2.66 4.11 6.64 -53.11%
  QoQ % -25.78% -43.39% 242.57% -44.36% -35.28% -38.10% -
  Horiz. % 32.08% 43.22% 76.36% 22.29% 40.06% 61.90% 100.00%
P/EPS 29.95 51.32 269.10 13.58 23.15 34.33 53.28 -31.86%
  QoQ % -41.64% -80.93% 1,881.59% -41.34% -32.57% -35.57% -
  Horiz. % 56.21% 96.32% 505.07% 25.49% 43.45% 64.43% 100.00%
EY 3.34 1.95 0.37 7.37 4.32 2.91 1.88 46.64%
  QoQ % 71.28% 427.03% -94.98% 70.60% 48.45% 54.79% -
  Horiz. % 177.66% 103.72% 19.68% 392.02% 229.79% 154.79% 100.00%
DY 1.51 0.96 0.00 3.73 1.74 0.86 0.00 -
  QoQ % 57.29% 0.00% 0.00% 114.37% 102.33% 0.00% -
  Horiz. % 175.58% 111.63% 0.00% 433.72% 202.33% 100.00% -
P/NAPS 1.50 1.32 1.12 1.49 2.00 2.05 1.64 -5.77%
  QoQ % 13.64% 17.86% -24.83% -25.50% -2.44% 25.00% -
  Horiz. % 91.46% 80.49% 68.29% 90.85% 121.95% 125.00% 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.
 


 

335  185  535  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.25-0.02 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.285+0.01 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 ARMADA 0.185+0.005 
Partners & Brokers