Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -77.69%    YoY -     47.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,322,780 960,648 638,698 317,808 1,260,425 908,457 578,847 73.06%
  QoQ % 37.70% 50.41% 100.97% -74.79% 38.74% 56.94% -
  Horiz. % 228.52% 165.96% 110.34% 54.90% 217.75% 156.94% 100.00%
PBT 187,158 124,351 80,236 38,426 173,105 108,129 61,902 108.39%
  QoQ % 50.51% 54.98% 108.81% -77.80% 60.09% 74.68% -
  Horiz. % 302.35% 200.88% 129.62% 62.08% 279.64% 174.68% 100.00%
Tax -23,815 -12,521 -7,215 -3,162 -15,857 -11,993 -6,421 138.66%
  QoQ % -90.20% -73.54% -128.18% 80.06% -32.22% -86.78% -
  Horiz. % 370.89% 195.00% 112.37% 49.24% 246.96% 186.78% 100.00%
NP 163,343 111,830 73,021 35,264 157,248 96,136 55,481 104.75%
  QoQ % 46.06% 53.15% 107.07% -77.57% 63.57% 73.28% -
  Horiz. % 294.41% 201.56% 131.61% 63.56% 283.43% 173.28% 100.00%
NP to SH 162,289 110,954 72,325 34,697 155,539 95,117 54,918 105.25%
  QoQ % 46.27% 53.41% 108.45% -77.69% 63.52% 73.20% -
  Horiz. % 295.51% 202.04% 131.70% 63.18% 283.22% 173.20% 100.00%
Tax Rate 12.72 % 10.07 % 8.99 % 8.23 % 9.16 % 11.09 % 10.37 % 14.52%
  QoQ % 26.32% 12.01% 9.23% -10.15% -17.40% 6.94% -
  Horiz. % 122.66% 97.11% 86.69% 79.36% 88.33% 106.94% 100.00%
Total Cost 1,159,437 848,818 565,677 282,544 1,103,177 812,321 523,366 69.53%
  QoQ % 36.59% 50.05% 100.21% -74.39% 35.81% 55.21% -
  Horiz. % 221.53% 162.18% 108.08% 53.99% 210.79% 155.21% 100.00%
Net Worth 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 16.82%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 20.05% -
  Horiz. % 126.40% 121.39% 118.75% 117.75% 120.88% 120.05% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 80,721 51,368 25,684 - 73,383 440 203 5,199.02%
  QoQ % 57.14% 100.00% 0.00% 0.00% 16,566.69% 116.20% -
  Horiz. % 39,637.13% 25,223.63% 12,611.81% 0.00% 36,033.75% 216.20% 100.00%
Div Payout % 49.74 % 46.30 % 35.51 % - % 47.18 % 0.46 % 0.37 % 2,485.55%
  QoQ % 7.43% 30.39% 0.00% 0.00% 10,156.52% 24.32% -
  Horiz. % 13,443.24% 12,513.51% 9,597.30% 0.00% 12,751.35% 124.32% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,118,385 16.82%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 20.05% -
  Horiz. % 126.40% 121.39% 118.75% 117.75% 120.88% 120.05% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 678,838 5.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.10% -
  Horiz. % 108.10% 108.10% 108.10% 108.10% 108.10% 108.10% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.35 % 11.64 % 11.43 % 11.10 % 12.48 % 10.58 % 9.58 % 18.36%
  QoQ % 6.10% 1.84% 2.97% -11.06% 17.96% 10.44% -
  Horiz. % 128.91% 121.50% 119.31% 115.87% 130.27% 110.44% 100.00%
ROE 11.48 % 8.17 % 5.45 % 2.63 % 11.51 % 7.08 % 4.91 % 75.71%
  QoQ % 40.51% 49.91% 107.22% -77.15% 62.57% 44.20% -
  Horiz. % 233.81% 166.40% 111.00% 53.56% 234.42% 144.20% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 180.26 130.91 87.04 43.31 171.76 123.80 85.27 64.34%
  QoQ % 37.70% 50.40% 100.97% -74.78% 38.74% 45.19% -
  Horiz. % 211.40% 153.52% 102.08% 50.79% 201.43% 145.19% 100.00%
EPS 22.12 15.12 9.86 4.73 22.04 13.66 8.09 94.94%
  QoQ % 46.30% 53.35% 108.46% -78.54% 61.35% 68.85% -
  Horiz. % 273.42% 186.90% 121.88% 58.47% 272.44% 168.85% 100.00%
DPS 11.00 7.00 3.50 0.00 10.00 0.06 0.03 4,932.04%
  QoQ % 57.14% 100.00% 0.00% 0.00% 16,566.67% 100.00% -
  Horiz. % 36,666.67% 23,333.33% 11,666.67% 0.00% 33,333.34% 200.00% 100.00%
NAPS 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 1.6475 10.94%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 11.05% -
  Horiz. % 116.93% 112.30% 109.85% 108.92% 111.82% 111.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 180.26 130.91 87.04 43.31 171.76 123.80 78.88 73.06%
  QoQ % 37.70% 50.40% 100.97% -74.78% 38.74% 56.95% -
  Horiz. % 228.52% 165.96% 110.34% 54.91% 217.75% 156.95% 100.00%
EPS 22.12 15.12 9.86 4.73 22.04 13.66 7.48 105.35%
  QoQ % 46.30% 53.35% 108.46% -78.54% 61.35% 82.62% -
  Horiz. % 295.72% 202.14% 131.82% 63.24% 294.65% 182.62% 100.00%
DPS 11.00 7.00 3.50 0.00 10.00 0.06 0.03 4,932.04%
  QoQ % 57.14% 100.00% 0.00% 0.00% 16,566.67% 100.00% -
  Horiz. % 36,666.67% 23,333.33% 11,666.67% 0.00% 33,333.34% 200.00% 100.00%
NAPS 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 1.5240 16.82%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 20.05% -
  Horiz. % 126.40% 121.40% 118.75% 117.75% 120.88% 120.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.3600 2.5200 2.4000 2.2200 2.3800 2.0300 2.3300 -
P/RPS 1.31 1.93 2.76 5.13 1.39 1.64 2.73 -38.57%
  QoQ % -32.12% -30.07% -46.20% 269.06% -15.24% -39.93% -
  Horiz. % 47.99% 70.70% 101.10% 187.91% 50.92% 60.07% 100.00%
P/EPS 10.67 16.67 24.35 46.95 11.23 15.66 28.80 -48.26%
  QoQ % -35.99% -31.54% -48.14% 318.08% -28.29% -45.62% -
  Horiz. % 37.05% 57.88% 84.55% 163.02% 38.99% 54.38% 100.00%
EY 9.37 6.00 4.11 2.13 8.91 6.39 3.47 93.33%
  QoQ % 56.17% 45.99% 92.96% -76.09% 39.44% 84.15% -
  Horiz. % 270.03% 172.91% 118.44% 61.38% 256.77% 184.15% 100.00%
DY 4.66 2.78 1.46 0.00 4.20 0.03 0.01 5,799.81%
  QoQ % 67.63% 90.41% 0.00% 0.00% 13,900.00% 200.00% -
  Horiz. % 46,600.00% 27,800.00% 14,600.00% 0.00% 42,000.00% 300.00% 100.00%
P/NAPS 1.23 1.36 1.33 1.24 1.29 1.11 1.41 -8.67%
  QoQ % -9.56% 2.26% 7.26% -3.88% 16.22% -21.28% -
  Horiz. % 87.23% 96.45% 94.33% 87.94% 91.49% 78.72% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 03/11/16 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 -
Price 2.7400 2.4500 2.5500 2.1800 2.2400 2.3000 2.3600 -
P/RPS 1.52 1.87 2.93 5.03 1.30 1.86 2.77 -32.85%
  QoQ % -18.72% -36.18% -41.75% 286.92% -30.11% -32.85% -
  Horiz. % 54.87% 67.51% 105.78% 181.59% 46.93% 67.15% 100.00%
P/EPS 12.39 16.20 25.87 46.11 10.57 17.74 29.17 -43.35%
  QoQ % -23.52% -37.38% -43.90% 336.23% -40.42% -39.18% -
  Horiz. % 42.48% 55.54% 88.69% 158.07% 36.24% 60.82% 100.00%
EY 8.07 6.17 3.87 2.17 9.46 5.64 3.43 76.44%
  QoQ % 30.79% 59.43% 78.34% -77.06% 67.73% 64.43% -
  Horiz. % 235.28% 179.88% 112.83% 63.27% 275.80% 164.43% 100.00%
DY 4.01 2.86 1.37 0.00 4.46 0.03 0.01 5,240.00%
  QoQ % 40.21% 108.76% 0.00% 0.00% 14,766.67% 200.00% -
  Horiz. % 40,100.00% 28,600.00% 13,700.00% 0.00% 44,600.00% 300.00% 100.00%
P/NAPS 1.42 1.32 1.41 1.21 1.22 1.26 1.43 -0.46%
  QoQ % 7.58% -6.38% 16.53% -0.82% -3.17% -11.89% -
  Horiz. % 99.30% 92.31% 98.60% 84.62% 85.31% 88.11% 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
 
 

437  347  639  1040 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.70-0.155 
 XDL 0.065-0.005 
 AT 0.175+0.005 
 ASIABIO-OR 0.005-0.03 
 KNM 0.210.00 
 KSTAR 0.315-0.02 
 SUPERMX-C1I 0.11+0.005 
 JAKS-WC 0.33+0.235 
 PARKSON 0.145+0.02 
 ARMADA 0.295+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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS