Highlights

[UNISEM] QoQ Quarter Result on 2016-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 05-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     8.45%    YoY -     19.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 360,248 362,132 321,950 320,890 317,808 351,968 329,610 6.10%
  QoQ % -0.52% 12.48% 0.33% 0.97% -9.71% 6.78% -
  Horiz. % 109.30% 109.87% 97.68% 97.35% 96.42% 106.78% 100.00%
PBT 50,862 62,807 44,115 41,810 38,426 64,976 46,227 6.57%
  QoQ % -19.02% 42.37% 5.51% 8.81% -40.86% 40.56% -
  Horiz. % 110.03% 135.87% 95.43% 90.44% 83.12% 140.56% 100.00%
Tax -5,483 -11,294 -5,306 -4,053 -3,162 -3,864 -5,572 -1.07%
  QoQ % 51.45% -112.85% -30.92% -28.18% 18.17% 30.65% -
  Horiz. % 98.40% 202.69% 95.23% 72.74% 56.75% 69.35% 100.00%
NP 45,379 51,513 38,809 37,757 35,264 61,112 40,655 7.60%
  QoQ % -11.91% 32.73% 2.79% 7.07% -42.30% 50.32% -
  Horiz. % 111.62% 126.71% 95.46% 92.87% 86.74% 150.32% 100.00%
NP to SH 44,904 51,335 38,629 37,628 34,697 60,422 40,199 7.65%
  QoQ % -12.53% 32.89% 2.66% 8.45% -42.58% 50.31% -
  Horiz. % 111.70% 127.70% 96.09% 93.60% 86.31% 150.31% 100.00%
Tax Rate 10.78 % 17.98 % 12.03 % 9.69 % 8.23 % 5.95 % 12.05 % -7.15%
  QoQ % -40.04% 49.46% 24.15% 17.74% 38.32% -50.62% -
  Horiz. % 89.46% 149.21% 99.83% 80.41% 68.30% 49.38% 100.00%
Total Cost 314,869 310,619 283,141 283,133 282,544 290,856 288,955 5.89%
  QoQ % 1.37% 9.70% 0.00% 0.21% -2.86% 0.66% -
  Horiz. % 108.97% 107.50% 97.99% 97.99% 97.78% 100.66% 100.00%
Net Worth 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 5.47%
  QoQ % 2.89% 4.12% 2.23% 0.85% -2.59% 0.69% -
  Horiz. % 108.33% 105.29% 101.12% 98.92% 98.08% 100.69% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 29,353 25,684 25,684 - 29,353 220 -
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 13,233.35% -
  Horiz. % 0.00% 13,333.35% 11,666.68% 11,666.68% 0.00% 13,333.35% 100.00%
Div Payout % - % 57.18 % 66.49 % 68.26 % - % 48.58 % 0.55 % -
  QoQ % 0.00% -14.00% -2.59% 0.00% 0.00% 8,732.73% -
  Horiz. % 0.00% 10,396.36% 12,089.09% 12,410.91% 0.00% 8,832.73% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 5.47%
  QoQ % 2.89% 4.12% 2.23% 0.85% -2.59% 0.69% -
  Horiz. % 108.33% 105.29% 101.12% 98.92% 98.08% 100.69% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.60 % 14.22 % 12.05 % 11.77 % 11.10 % 17.36 % 12.33 % 1.45%
  QoQ % -11.39% 18.01% 2.38% 6.04% -36.06% 40.79% -
  Horiz. % 102.19% 115.33% 97.73% 95.46% 90.02% 140.79% 100.00%
ROE 3.09 % 3.63 % 2.85 % 2.83 % 2.63 % 4.47 % 2.99 % 2.22%
  QoQ % -14.88% 27.37% 0.71% 7.60% -41.16% 49.50% -
  Horiz. % 103.34% 121.40% 95.32% 94.65% 87.96% 149.50% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 49.09 49.35 43.87 43.73 43.31 47.96 44.92 6.09%
  QoQ % -0.53% 12.49% 0.32% 0.97% -9.70% 6.77% -
  Horiz. % 109.28% 109.86% 97.66% 97.35% 96.42% 106.77% 100.00%
EPS 6.12 7.00 5.26 5.13 4.73 8.23 5.50 7.37%
  QoQ % -12.57% 33.08% 2.53% 8.46% -42.53% 49.64% -
  Horiz. % 111.27% 127.27% 95.64% 93.27% 86.00% 149.64% 100.00%
DPS 0.00 4.00 3.50 3.50 0.00 4.00 0.03 -
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 13,233.33% -
  Horiz. % 0.00% 13,333.33% 11,666.67% 11,666.67% 0.00% 13,333.33% 100.00%
NAPS 1.9820 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 5.47%
  QoQ % 2.89% 4.12% 2.23% 0.85% -2.59% 0.69% -
  Horiz. % 108.33% 105.29% 101.12% 98.92% 98.08% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 49.09 49.35 43.87 43.73 43.31 47.96 44.92 6.09%
  QoQ % -0.53% 12.49% 0.32% 0.97% -9.70% 6.77% -
  Horiz. % 109.28% 109.86% 97.66% 97.35% 96.42% 106.77% 100.00%
EPS 6.12 7.00 5.26 5.13 4.73 8.23 5.50 7.37%
  QoQ % -12.57% 33.08% 2.53% 8.46% -42.53% 49.64% -
  Horiz. % 111.27% 127.27% 95.64% 93.27% 86.00% 149.64% 100.00%
DPS 0.00 4.00 3.50 3.50 0.00 4.00 0.03 -
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 13,233.33% -
  Horiz. % 0.00% 13,333.33% 11,666.67% 11,666.67% 0.00% 13,333.33% 100.00%
NAPS 1.9820 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 5.47%
  QoQ % 2.89% 4.12% 2.23% 0.85% -2.59% 0.69% -
  Horiz. % 108.33% 105.29% 101.12% 98.92% 98.08% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.1400 2.3600 2.5200 2.4000 2.2200 2.3800 2.0300 -
P/RPS 6.40 4.78 5.74 5.49 5.13 4.96 4.52 26.07%
  QoQ % 33.89% -16.72% 4.55% 7.02% 3.43% 9.73% -
  Horiz. % 141.59% 105.75% 126.99% 121.46% 113.50% 109.73% 100.00%
P/EPS 51.31 33.74 47.87 46.81 46.95 28.91 37.06 24.20%
  QoQ % 52.07% -29.52% 2.26% -0.30% 62.40% -21.99% -
  Horiz. % 138.45% 91.04% 129.17% 126.31% 126.69% 78.01% 100.00%
EY 1.95 2.96 2.09 2.14 2.13 3.46 2.70 -19.49%
  QoQ % -34.12% 41.63% -2.34% 0.47% -38.44% 28.15% -
  Horiz. % 72.22% 109.63% 77.41% 79.26% 78.89% 128.15% 100.00%
DY 0.00 1.69 1.39 1.46 0.00 1.68 0.01 -
  QoQ % 0.00% 21.58% -4.79% 0.00% 0.00% 16,700.00% -
  Horiz. % 0.00% 16,900.00% 13,900.00% 14,600.00% 0.00% 16,800.00% 100.00%
P/NAPS 1.58 1.23 1.36 1.33 1.24 1.29 1.11 26.51%
  QoQ % 28.46% -9.56% 2.26% 7.26% -3.88% 16.22% -
  Horiz. % 142.34% 110.81% 122.52% 119.82% 111.71% 116.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/04/17 23/02/17 03/11/16 05/08/16 26/04/16 23/02/16 29/10/15 -
Price 3.2600 2.7400 2.4500 2.5500 2.1800 2.2400 2.3000 -
P/RPS 6.64 5.55 5.58 5.83 5.03 4.67 5.12 18.90%
  QoQ % 19.64% -0.54% -4.29% 15.90% 7.71% -8.79% -
  Horiz. % 129.69% 108.40% 108.98% 113.87% 98.24% 91.21% 100.00%
P/EPS 53.28 39.17 46.54 49.73 46.11 27.21 41.99 17.19%
  QoQ % 36.02% -15.84% -6.41% 7.85% 69.46% -35.20% -
  Horiz. % 126.89% 93.28% 110.84% 118.43% 109.81% 64.80% 100.00%
EY 1.88 2.55 2.15 2.01 2.17 3.68 2.38 -14.54%
  QoQ % -26.27% 18.60% 6.97% -7.37% -41.03% 54.62% -
  Horiz. % 78.99% 107.14% 90.34% 84.45% 91.18% 154.62% 100.00%
DY 0.00 1.46 1.43 1.37 0.00 1.79 0.01 -
  QoQ % 0.00% 2.10% 4.38% 0.00% 0.00% 17,800.00% -
  Horiz. % 0.00% 14,600.00% 14,300.00% 13,700.00% 0.00% 17,900.00% 100.00%
P/NAPS 1.64 1.42 1.32 1.41 1.21 1.22 1.26 19.19%
  QoQ % 15.49% 7.58% -6.38% 16.53% -0.82% -3.17% -
  Horiz. % 130.16% 112.70% 104.76% 111.90% 96.03% 96.83% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers