Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -93.67%    YoY -     0.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,251,205 931,373 615,057 303,130 1,351,276 1,019,454 664,749 52.27%
  QoQ % 34.34% 51.43% 102.90% -77.57% 32.55% 53.36% -
  Horiz. % 188.22% 140.11% 92.52% 45.60% 203.28% 153.36% 100.00%
PBT 13,621 36,510 26,732 7,108 111,063 83,307 43,934 -54.09%
  QoQ % -62.69% 36.58% 276.08% -93.60% 33.32% 89.62% -
  Horiz. % 31.00% 83.10% 60.85% 16.18% 252.80% 189.62% 100.00%
Tax -23,882 -19,775 -6,458 -1,062 -15,230 -10,901 -6,534 136.72%
  QoQ % -20.77% -206.21% -508.10% 93.03% -39.71% -66.84% -
  Horiz. % 365.50% 302.65% 98.84% 16.25% 233.09% 166.84% 100.00%
NP -10,261 16,735 20,274 6,046 95,833 72,406 37,400 -
  QoQ % -161.31% -17.46% 235.33% -93.69% 32.36% 93.60% -
  Horiz. % -27.44% 44.75% 54.21% 16.17% 256.24% 193.60% 100.00%
NP to SH -9,542 17,308 20,513 6,062 95,834 72,343 37,196 -
  QoQ % -155.13% -15.62% 238.39% -93.67% 32.47% 94.49% -
  Horiz. % -25.65% 46.53% 55.15% 16.30% 257.65% 194.49% 100.00%
Tax Rate 175.33 % 54.16 % 24.16 % 14.94 % 13.71 % 13.09 % 14.87 % 415.72%
  QoQ % 223.73% 124.17% 61.71% 8.97% 4.74% -11.97% -
  Horiz. % 1,179.09% 364.22% 162.47% 100.47% 92.20% 88.03% 100.00%
Total Cost 1,261,466 914,638 594,783 297,084 1,255,443 947,048 627,349 59.11%
  QoQ % 37.92% 53.78% 100.21% -76.34% 32.56% 50.96% -
  Horiz. % 201.08% 145.79% 94.81% 47.36% 200.12% 150.96% 100.00%
Net Worth 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% -0.02% -
  Horiz. % 93.85% 96.49% 99.07% 100.06% 99.08% 99.98% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 43,625 29,083 14,541 - 54,531 32,718 18,285 78.26%
  QoQ % 50.00% 100.00% 0.00% 0.00% 66.67% 78.93% -
  Horiz. % 238.57% 159.05% 79.52% 0.00% 298.22% 178.93% 100.00%
Div Payout % - % 168.03 % 70.89 % - % 56.90 % 45.23 % 49.16 % -
  QoQ % 0.00% 137.03% 0.00% 0.00% 25.80% -7.99% -
  Horiz. % 0.00% 341.80% 144.20% 0.00% 115.74% 92.01% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% -0.02% -
  Horiz. % 93.85% 96.49% 99.07% 100.06% 99.08% 99.98% 100.00%
NOSH 727,086 727,086 727,085 727,085 727,085 727,085 731,433 -0.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.59% -
  Horiz. % 99.41% 99.41% 99.41% 99.41% 99.41% 99.41% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.82 % 1.80 % 3.30 % 1.99 % 7.09 % 7.10 % 5.63 % -
  QoQ % -145.56% -45.45% 65.83% -71.93% -0.14% 26.11% -
  Horiz. % -14.56% 31.97% 58.61% 35.35% 125.93% 126.11% 100.00%
ROE -0.70 % 1.24 % 1.43 % 0.42 % 6.70 % 5.01 % 2.58 % -
  QoQ % -156.45% -13.29% 240.48% -93.73% 33.73% 94.19% -
  Horiz. % -27.13% 48.06% 55.43% 16.28% 259.69% 194.19% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 172.08 128.10 84.59 41.69 185.85 140.21 90.88 52.87%
  QoQ % 34.33% 51.44% 102.90% -77.57% 32.55% 54.28% -
  Horiz. % 189.35% 140.96% 93.08% 45.87% 204.50% 154.28% 100.00%
EPS -1.31 2.38 2.82 0.83 13.13 9.90 5.08 -
  QoQ % -155.04% -15.60% 239.76% -93.68% 32.63% 94.88% -
  Horiz. % -25.79% 46.85% 55.51% 16.34% 258.46% 194.88% 100.00%
DPS 6.00 4.00 2.00 0.00 7.50 4.50 2.50 78.97%
  QoQ % 50.00% 100.00% 0.00% 0.00% 66.67% 80.00% -
  Horiz. % 240.00% 160.00% 80.00% 0.00% 300.00% 180.00% 100.00%
NAPS 1.8640 1.9165 1.9678 1.9873 1.9679 1.9859 1.9744 -3.75%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% 0.58% -
  Horiz. % 94.41% 97.07% 99.67% 100.65% 99.67% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 170.50 126.92 83.81 41.31 184.14 138.92 90.59 52.26%
  QoQ % 34.34% 51.44% 102.88% -77.57% 32.55% 53.35% -
  Horiz. % 188.21% 140.10% 92.52% 45.60% 203.27% 153.35% 100.00%
EPS -1.30 2.36 2.80 0.83 13.06 9.86 5.07 -
  QoQ % -155.08% -15.71% 237.35% -93.64% 32.45% 94.48% -
  Horiz. % -25.64% 46.55% 55.23% 16.37% 257.59% 194.48% 100.00%
DPS 5.94 3.96 1.98 0.00 7.43 4.46 2.49 78.25%
  QoQ % 50.00% 100.00% 0.00% 0.00% 66.59% 79.12% -
  Horiz. % 238.55% 159.04% 79.52% 0.00% 298.39% 179.12% 100.00%
NAPS 1.8469 1.8989 1.9497 1.9690 1.9498 1.9676 1.9679 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.98% -0.90% -0.02% -
  Horiz. % 93.85% 96.49% 99.08% 100.06% 99.08% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.1600 1.9300 2.4600 2.6500 3.2800 3.1000 2.3100 -
P/RPS 1.26 1.51 2.91 6.36 1.76 2.21 2.54 -37.25%
  QoQ % -16.56% -48.11% -54.25% 261.36% -20.36% -12.99% -
  Horiz. % 49.61% 59.45% 114.57% 250.39% 69.29% 87.01% 100.00%
P/EPS -164.59 81.08 87.20 317.85 24.89 31.16 45.42 -
  QoQ % -303.00% -7.02% -72.57% 1,177.02% -20.12% -31.40% -
  Horiz. % -362.37% 178.51% 191.99% 699.80% 54.80% 68.60% 100.00%
EY -0.61 1.23 1.15 0.31 4.02 3.21 2.20 -
  QoQ % -149.59% 6.96% 270.97% -92.29% 25.23% 45.91% -
  Horiz. % -27.73% 55.91% 52.27% 14.09% 182.73% 145.91% 100.00%
DY 2.78 2.07 0.81 0.00 2.29 1.45 1.08 87.50%
  QoQ % 34.30% 155.56% 0.00% 0.00% 57.93% 34.26% -
  Horiz. % 257.41% 191.67% 75.00% 0.00% 212.04% 134.26% 100.00%
P/NAPS 1.16 1.01 1.25 1.33 1.67 1.56 1.17 -0.57%
  QoQ % 14.85% -19.20% -6.02% -20.36% 7.05% 33.33% -
  Horiz. % 99.15% 86.32% 106.84% 113.68% 142.74% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 -
Price 2.2100 2.5600 2.1400 2.5000 3.0900 2.9800 2.6100 -
P/RPS 1.28 2.00 2.53 6.00 1.66 2.13 2.87 -41.54%
  QoQ % -36.00% -20.95% -57.83% 261.45% -22.07% -25.78% -
  Horiz. % 44.60% 69.69% 88.15% 209.06% 57.84% 74.22% 100.00%
P/EPS -168.40 107.54 75.85 299.85 23.44 29.95 51.32 -
  QoQ % -256.59% 41.78% -74.70% 1,179.22% -21.74% -41.64% -
  Horiz. % -328.14% 209.55% 147.80% 584.28% 45.67% 58.36% 100.00%
EY -0.59 0.93 1.32 0.33 4.27 3.34 1.95 -
  QoQ % -163.44% -29.55% 300.00% -92.27% 27.84% 71.28% -
  Horiz. % -30.26% 47.69% 67.69% 16.92% 218.97% 171.28% 100.00%
DY 2.71 1.56 0.93 0.00 2.43 1.51 0.96 99.36%
  QoQ % 73.72% 67.74% 0.00% 0.00% 60.93% 57.29% -
  Horiz. % 282.29% 162.50% 96.88% 0.00% 253.13% 157.29% 100.00%
P/NAPS 1.19 1.34 1.09 1.26 1.57 1.50 1.32 -6.66%
  QoQ % -11.19% 22.94% -13.49% -19.75% 4.67% 13.64% -
  Horiz. % 90.15% 101.52% 82.58% 95.45% 118.94% 113.64% 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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
4. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
5. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove, Kossan, Supermax and Hartalega scale new heights on anticipation of even greater demand for rubber gloves gloveharicut
7. Serba Dinamik Holdings Berhad (5279.KL, 5th July 2020) The Bull Capital
8. TYYAP- JAKS: Investors Must Know Secrets Construction Sector 建筑业- TYYAP
Partners & Brokers