Highlights

[UNISEM] QoQ Quarter Result on 2017-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 08-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -6.27%    YoY -     11.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 321,551 357,413 382,323 365,743 360,248 362,132 321,950 -0.08%
  QoQ % -10.03% -6.52% 4.53% 1.53% -0.52% 12.48% -
  Horiz. % 99.88% 111.02% 118.75% 113.60% 111.90% 112.48% 100.00%
PBT 7,712 36,610 45,408 47,899 50,862 62,807 44,115 -68.77%
  QoQ % -78.93% -19.38% -5.20% -5.83% -19.02% 42.37% -
  Horiz. % 17.48% 82.99% 102.93% 108.58% 115.29% 142.37% 100.00%
Tax -1,387 -4,045 -4,459 -5,388 -5,483 -11,294 -5,306 -59.15%
  QoQ % 65.71% 9.28% 17.24% 1.73% 51.45% -112.85% -
  Horiz. % 26.14% 76.23% 84.04% 101.55% 103.34% 212.85% 100.00%
NP 6,325 32,565 40,949 42,511 45,379 51,513 38,809 -70.20%
  QoQ % -80.58% -20.47% -3.67% -6.32% -11.91% 32.73% -
  Horiz. % 16.30% 83.91% 105.51% 109.54% 116.93% 132.73% 100.00%
NP to SH 6,054 32,021 40,447 42,089 44,904 51,335 38,629 -70.96%
  QoQ % -81.09% -20.83% -3.90% -6.27% -12.53% 32.89% -
  Horiz. % 15.67% 82.89% 104.71% 108.96% 116.24% 132.89% 100.00%
Tax Rate 17.98 % 11.05 % 9.82 % 11.25 % 10.78 % 17.98 % 12.03 % 30.75%
  QoQ % 62.71% 12.53% -12.71% 4.36% -40.04% 49.46% -
  Horiz. % 149.46% 91.85% 81.63% 93.52% 89.61% 149.46% 100.00%
Total Cost 315,226 324,848 341,374 323,232 314,869 310,619 283,141 7.43%
  QoQ % -2.96% -4.84% 5.61% 2.66% 1.37% 9.70% -
  Horiz. % 111.33% 114.73% 120.57% 114.16% 111.21% 109.70% 100.00%
Net Worth 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 29,353 25,684 25,684 - 29,353 25,684 -
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 0.00% 114.29% 100.00% 100.00% 0.00% 114.29% 100.00%
Div Payout % - % 91.67 % 63.50 % 61.02 % - % 57.18 % 66.49 % -
  QoQ % 0.00% 44.36% 4.06% 0.00% 0.00% -14.00% -
  Horiz. % 0.00% 137.87% 95.50% 91.77% 0.00% 86.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.97 % 9.11 % 10.71 % 11.62 % 12.60 % 14.22 % 12.05 % -70.13%
  QoQ % -78.38% -14.94% -7.83% -7.78% -11.39% 18.01% -
  Horiz. % 16.35% 75.60% 88.88% 96.43% 104.56% 118.01% 100.00%
ROE 0.42 % 2.20 % 2.75 % 2.89 % 3.09 % 3.63 % 2.85 % -72.13%
  QoQ % -80.91% -20.00% -4.84% -6.47% -14.88% 27.37% -
  Horiz. % 14.74% 77.19% 96.49% 101.40% 108.42% 127.37% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.82 48.71 52.10 49.84 49.09 49.35 43.87 -0.08%
  QoQ % -10.04% -6.51% 4.53% 1.53% -0.53% 12.49% -
  Horiz. % 99.89% 111.03% 118.76% 113.61% 111.90% 112.49% 100.00%
EPS 0.82 4.36 5.51 5.74 6.12 7.00 5.26 -71.07%
  QoQ % -81.19% -20.87% -4.01% -6.21% -12.57% 33.08% -
  Horiz. % 15.59% 82.89% 104.75% 109.13% 116.35% 133.08% 100.00%
DPS 0.00 4.00 3.50 3.50 0.00 4.00 3.50 -
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 0.00% 114.29% 100.00% 100.00% 0.00% 114.29% 100.00%
NAPS 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.8501 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.82 48.71 52.10 49.84 49.09 49.35 43.87 -0.08%
  QoQ % -10.04% -6.51% 4.53% 1.53% -0.53% 12.49% -
  Horiz. % 99.89% 111.03% 118.76% 113.61% 111.90% 112.49% 100.00%
EPS 0.82 4.36 5.51 5.74 6.12 7.00 5.26 -71.07%
  QoQ % -81.19% -20.87% -4.01% -6.21% -12.57% 33.08% -
  Horiz. % 15.59% 82.89% 104.75% 109.13% 116.35% 133.08% 100.00%
DPS 0.00 4.00 3.50 3.50 0.00 4.00 3.50 -
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 0.00% 114.29% 100.00% 100.00% 0.00% 114.29% 100.00%
NAPS 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.8501 4.66%
  QoQ % -0.13% -1.08% 1.04% 0.12% 2.89% 4.12% -
  Horiz. % 107.06% 107.21% 108.38% 107.26% 107.13% 104.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.4400 3.6500 3.7700 3.5800 3.1400 2.3600 2.5200 -
P/RPS 5.57 7.49 7.24 7.18 6.40 4.78 5.74 -1.99%
  QoQ % -25.63% 3.45% 0.84% 12.19% 33.89% -16.72% -
  Horiz. % 97.04% 130.49% 126.13% 125.09% 111.50% 83.28% 100.00%
P/EPS 295.76 83.65 68.40 62.42 51.31 33.74 47.87 237.08%
  QoQ % 253.57% 22.30% 9.58% 21.65% 52.07% -29.52% -
  Horiz. % 617.84% 174.74% 142.89% 130.39% 107.19% 70.48% 100.00%
EY 0.34 1.20 1.46 1.60 1.95 2.96 2.09 -70.23%
  QoQ % -71.67% -17.81% -8.75% -17.95% -34.12% 41.63% -
  Horiz. % 16.27% 57.42% 69.86% 76.56% 93.30% 141.63% 100.00%
DY 0.00 1.10 0.93 0.98 0.00 1.69 1.39 -
  QoQ % 0.00% 18.28% -5.10% 0.00% 0.00% 21.58% -
  Horiz. % 0.00% 79.14% 66.91% 70.50% 0.00% 121.58% 100.00%
P/NAPS 1.23 1.84 1.88 1.80 1.58 1.23 1.36 -6.48%
  QoQ % -33.15% -2.13% 4.44% 13.92% 28.46% -9.56% -
  Horiz. % 90.44% 135.29% 138.24% 132.35% 116.18% 90.44% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 23/02/17 03/11/16 -
Price 2.2200 2.9500 4.0200 4.0700 3.2600 2.7400 2.4500 -
P/RPS 5.07 6.06 7.72 8.17 6.64 5.55 5.58 -6.20%
  QoQ % -16.34% -21.50% -5.51% 23.04% 19.64% -0.54% -
  Horiz. % 90.86% 108.60% 138.35% 146.42% 119.00% 99.46% 100.00%
P/EPS 269.10 67.61 72.93 70.96 53.28 39.17 46.54 222.49%
  QoQ % 298.02% -7.29% 2.78% 33.18% 36.02% -15.84% -
  Horiz. % 578.21% 145.27% 156.70% 152.47% 114.48% 84.16% 100.00%
EY 0.37 1.48 1.37 1.41 1.88 2.55 2.15 -69.09%
  QoQ % -75.00% 8.03% -2.84% -25.00% -26.27% 18.60% -
  Horiz. % 17.21% 68.84% 63.72% 65.58% 87.44% 118.60% 100.00%
DY 0.00 1.36 0.87 0.86 0.00 1.46 1.43 -
  QoQ % 0.00% 56.32% 1.16% 0.00% 0.00% 2.10% -
  Horiz. % 0.00% 95.10% 60.84% 60.14% 0.00% 102.10% 100.00%
P/NAPS 1.12 1.49 2.00 2.05 1.64 1.42 1.32 -10.38%
  QoQ % -24.83% -25.50% -2.44% 25.00% 15.49% 7.58% -
  Horiz. % 84.85% 112.88% 151.52% 155.30% 124.24% 107.58% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers