Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -96.20%    YoY -     -86.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,351,276 1,019,454 664,749 321,551 1,465,727 1,108,314 725,991 51.14%
  QoQ % 32.55% 53.36% 106.73% -78.06% 32.25% 52.66% -
  Horiz. % 186.13% 140.42% 91.56% 44.29% 201.89% 152.66% 100.00%
PBT 111,063 83,307 43,934 7,712 180,779 144,169 98,761 8.12%
  QoQ % 33.32% 89.62% 469.68% -95.73% 25.39% 45.98% -
  Horiz. % 112.46% 84.35% 44.49% 7.81% 183.05% 145.98% 100.00%
Tax -15,230 -10,901 -6,534 -1,387 -19,375 -15,330 -10,871 25.13%
  QoQ % -39.71% -66.84% -371.09% 92.84% -26.39% -41.02% -
  Horiz. % 140.10% 100.28% 60.10% 12.76% 178.23% 141.02% 100.00%
NP 95,833 72,406 37,400 6,325 161,404 128,839 87,890 5.92%
  QoQ % 32.36% 93.60% 491.30% -96.08% 25.28% 46.59% -
  Horiz. % 109.04% 82.38% 42.55% 7.20% 183.64% 146.59% 100.00%
NP to SH 95,834 72,343 37,196 6,054 159,461 127,440 86,993 6.65%
  QoQ % 32.47% 94.49% 514.40% -96.20% 25.13% 46.49% -
  Horiz. % 110.16% 83.16% 42.76% 6.96% 183.30% 146.49% 100.00%
Tax Rate 13.71 % 13.09 % 14.87 % 17.98 % 10.72 % 10.63 % 11.01 % 15.70%
  QoQ % 4.74% -11.97% -17.30% 67.72% 0.85% -3.45% -
  Horiz. % 124.52% 118.89% 135.06% 163.31% 97.37% 96.55% 100.00%
Total Cost 1,255,443 947,048 627,349 315,226 1,304,323 979,475 638,101 56.82%
  QoQ % 32.56% 50.96% 99.02% -75.83% 33.17% 53.50% -
  Horiz. % 196.75% 148.42% 98.32% 49.40% 204.41% 153.50% 100.00%
Net Worth 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 -1.16%
  QoQ % -0.91% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.16% 99.17% 99.82% 99.95% 101.04% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 54,531 32,718 18,285 - 80,721 51,368 25,684 64.97%
  QoQ % 66.67% 78.93% 0.00% 0.00% 57.14% 100.00% -
  Horiz. % 212.32% 127.39% 71.20% 0.00% 314.29% 200.00% 100.00%
Div Payout % 56.90 % 45.23 % 49.16 % - % 50.62 % 40.31 % 29.52 % 54.70%
  QoQ % 25.80% -7.99% 0.00% 0.00% 25.58% 36.55% -
  Horiz. % 192.75% 153.22% 166.53% 0.00% 171.48% 136.55% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 -1.16%
  QoQ % -0.91% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.16% 99.17% 99.82% 99.95% 101.04% 100.00%
NOSH 727,085 727,085 731,433 733,831 733,831 733,831 733,831 -0.61%
  QoQ % 0.00% -0.59% -0.33% 0.00% 0.00% 0.00% -
  Horiz. % 99.08% 99.08% 99.67% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.09 % 7.10 % 5.63 % 1.97 % 11.01 % 11.62 % 12.11 % -29.95%
  QoQ % -0.14% 26.11% 185.79% -82.11% -5.25% -4.05% -
  Horiz. % 58.55% 58.63% 46.49% 16.27% 90.92% 95.95% 100.00%
ROE 6.70 % 5.01 % 2.58 % 0.42 % 10.96 % 8.66 % 5.97 % 7.97%
  QoQ % 33.73% 94.19% 514.29% -96.17% 26.56% 45.06% -
  Horiz. % 112.23% 83.92% 43.22% 7.04% 183.58% 145.06% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 185.85 140.21 90.88 43.82 199.74 151.03 98.93 52.07%
  QoQ % 32.55% 54.28% 107.39% -78.06% 32.25% 52.66% -
  Horiz. % 187.86% 141.73% 91.86% 44.29% 201.90% 152.66% 100.00%
EPS 13.13 9.90 5.08 0.82 21.73 17.37 11.85 7.06%
  QoQ % 32.63% 94.88% 519.51% -96.23% 25.10% 46.58% -
  Horiz. % 110.80% 83.54% 42.87% 6.92% 183.38% 146.58% 100.00%
DPS 7.50 4.50 2.50 0.00 11.00 7.00 3.50 65.98%
  QoQ % 66.67% 80.00% 0.00% 0.00% 57.14% 100.00% -
  Horiz. % 214.29% 128.57% 71.43% 0.00% 314.29% 200.00% 100.00%
NAPS 1.9679 1.9859 1.9744 1.9808 1.9834 2.0051 1.9844 -0.55%
  QoQ % -0.91% 0.58% -0.32% -0.13% -1.08% 1.04% -
  Horiz. % 99.17% 100.08% 99.50% 99.82% 99.95% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 184.14 138.92 90.59 43.82 199.74 151.03 98.93 51.14%
  QoQ % 32.55% 53.35% 106.73% -78.06% 32.25% 52.66% -
  Horiz. % 186.13% 140.42% 91.57% 44.29% 201.90% 152.66% 100.00%
EPS 13.06 9.86 5.07 0.82 21.73 17.37 11.85 6.68%
  QoQ % 32.45% 94.48% 518.29% -96.23% 25.10% 46.58% -
  Horiz. % 110.21% 83.21% 42.78% 6.92% 183.38% 146.58% 100.00%
DPS 7.43 4.46 2.49 0.00 11.00 7.00 3.50 64.95%
  QoQ % 66.59% 79.12% 0.00% 0.00% 57.14% 100.00% -
  Horiz. % 212.29% 127.43% 71.14% 0.00% 314.29% 200.00% 100.00%
NAPS 1.9498 1.9676 1.9679 1.9808 1.9834 2.0051 1.9844 -1.16%
  QoQ % -0.90% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.15% 99.17% 99.82% 99.95% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.2800 3.1000 2.3100 2.4400 3.6500 3.7700 3.5800 -
P/RPS 1.76 2.21 2.54 5.57 1.83 2.50 3.62 -38.09%
  QoQ % -20.36% -12.99% -54.40% 204.37% -26.80% -30.94% -
  Horiz. % 48.62% 61.05% 70.17% 153.87% 50.55% 69.06% 100.00%
P/EPS 24.89 31.16 45.42 295.76 16.80 21.71 30.20 -12.06%
  QoQ % -20.12% -31.40% -84.64% 1,660.48% -22.62% -28.11% -
  Horiz. % 82.42% 103.18% 150.40% 979.34% 55.63% 71.89% 100.00%
EY 4.02 3.21 2.20 0.34 5.95 4.61 3.31 13.79%
  QoQ % 25.23% 45.91% 547.06% -94.29% 29.07% 39.27% -
  Horiz. % 121.45% 96.98% 66.47% 10.27% 179.76% 139.27% 100.00%
DY 2.29 1.45 1.08 0.00 3.01 1.86 0.98 75.82%
  QoQ % 57.93% 34.26% 0.00% 0.00% 61.83% 89.80% -
  Horiz. % 233.67% 147.96% 110.20% 0.00% 307.14% 189.80% 100.00%
P/NAPS 1.67 1.56 1.17 1.23 1.84 1.88 1.80 -4.86%
  QoQ % 7.05% 33.33% -4.88% -33.15% -2.13% 4.44% -
  Horiz. % 92.78% 86.67% 65.00% 68.33% 102.22% 104.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 -
Price 3.0900 2.9800 2.6100 2.2200 2.9500 4.0200 4.0700 -
P/RPS 1.66 2.13 2.87 5.07 1.48 2.66 4.11 -45.27%
  QoQ % -22.07% -25.78% -43.39% 242.57% -44.36% -35.28% -
  Horiz. % 40.39% 51.82% 69.83% 123.36% 36.01% 64.72% 100.00%
P/EPS 23.44 29.95 51.32 269.10 13.58 23.15 34.33 -22.41%
  QoQ % -21.74% -41.64% -80.93% 1,881.59% -41.34% -32.57% -
  Horiz. % 68.28% 87.24% 149.49% 783.86% 39.56% 67.43% 100.00%
EY 4.27 3.34 1.95 0.37 7.37 4.32 2.91 29.04%
  QoQ % 27.84% 71.28% 427.03% -94.98% 70.60% 48.45% -
  Horiz. % 146.74% 114.78% 67.01% 12.71% 253.26% 148.45% 100.00%
DY 2.43 1.51 0.96 0.00 3.73 1.74 0.86 99.49%
  QoQ % 60.93% 57.29% 0.00% 0.00% 114.37% 102.33% -
  Horiz. % 282.56% 175.58% 111.63% 0.00% 433.72% 202.33% 100.00%
P/NAPS 1.57 1.50 1.32 1.12 1.49 2.00 2.05 -16.25%
  QoQ % 4.67% 13.64% 17.86% -24.83% -25.50% -2.44% -
  Horiz. % 76.59% 73.17% 64.39% 54.63% 72.68% 97.56% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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