Highlights

[UNISEM] QoQ Quarter Result on 2019-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 06-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     138.39%    YoY -     -53.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 273,346 319,832 316,316 311,927 303,130 331,822 354,705 -15.93%
  QoQ % -14.53% 1.11% 1.41% 2.90% -8.65% -6.45% -
  Horiz. % 77.06% 90.17% 89.18% 87.94% 85.46% 93.55% 100.00%
PBT 1,161 -22,889 9,778 19,624 7,108 27,756 39,373 -90.43%
  QoQ % 105.07% -334.09% -50.17% 176.08% -74.39% -29.50% -
  Horiz. % 2.95% -58.13% 24.83% 49.84% 18.05% 70.50% 100.00%
Tax -3,989 -4,107 -13,317 -5,396 -1,062 -4,329 -4,367 -5.85%
  QoQ % 2.87% 69.16% -146.79% -408.10% 75.47% 0.87% -
  Horiz. % 91.34% 94.05% 304.95% 123.56% 24.32% 99.13% 100.00%
NP -2,828 -26,996 -3,539 14,228 6,046 23,427 35,006 -
  QoQ % 89.52% -662.81% -124.87% 135.33% -74.19% -33.08% -
  Horiz. % -8.08% -77.12% -10.11% 40.64% 17.27% 66.92% 100.00%
NP to SH -2,828 -26,850 -3,205 14,451 6,062 23,491 35,147 -
  QoQ % 89.47% -737.75% -122.18% 138.39% -74.19% -33.16% -
  Horiz. % -8.05% -76.39% -9.12% 41.12% 17.25% 66.84% 100.00%
Tax Rate 343.58 % - % 136.19 % 27.50 % 14.94 % 15.60 % 11.09 % 884.37%
  QoQ % 0.00% 0.00% 395.24% 84.07% -4.23% 40.67% -
  Horiz. % 3,098.11% 0.00% 1,228.04% 247.97% 134.72% 140.67% 100.00%
Total Cost 276,174 346,828 319,855 297,699 297,084 308,395 319,699 -9.29%
  QoQ % -20.37% 8.43% 7.44% 0.21% -3.67% -3.54% -
  Horiz. % 86.39% 108.49% 100.05% 93.12% 92.93% 96.46% 100.00%
Net Worth 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 -3.31%
  QoQ % 1.29% -2.74% -2.61% -0.98% 0.99% -0.91% -
  Horiz. % 95.07% 93.86% 96.51% 99.09% 100.07% 99.09% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 14,541 14,541 14,541 - 21,812 14,541 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 150.00% 100.00%
Div Payout % - % - % - % 100.63 % - % 92.86 % 41.37 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 124.46% -
  Horiz. % 0.00% 0.00% 0.00% 243.24% 0.00% 224.46% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 -3.31%
  QoQ % 1.29% -2.74% -2.61% -0.98% 0.99% -0.91% -
  Horiz. % 95.07% 93.86% 96.51% 99.09% 100.07% 99.09% 100.00%
NOSH 727,086 727,086 727,086 727,085 727,085 727,085 727,085 0.00%
  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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -1.03 % -8.44 % -1.12 % 4.56 % 1.99 % 7.06 % 9.87 % -
  QoQ % 87.80% -653.57% -124.56% 129.15% -71.81% -28.47% -
  Horiz. % -10.44% -85.51% -11.35% 46.20% 20.16% 71.53% 100.00%
ROE -0.21 % -1.98 % -0.23 % 1.01 % 0.42 % 1.64 % 2.43 % -
  QoQ % 89.39% -760.87% -122.77% 140.48% -74.39% -32.51% -
  Horiz. % -8.64% -81.48% -9.47% 41.56% 17.28% 67.49% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 37.59 43.99 43.50 42.90 41.69 45.64 48.78 -15.93%
  QoQ % -14.55% 1.13% 1.40% 2.90% -8.65% -6.44% -
  Horiz. % 77.06% 90.18% 89.18% 87.95% 85.47% 93.56% 100.00%
EPS -0.39 -3.69 -0.44 1.99 0.83 3.23 4.83 -
  QoQ % 89.43% -738.64% -122.11% 139.76% -74.30% -33.13% -
  Horiz. % -8.07% -76.40% -9.11% 41.20% 17.18% 66.87% 100.00%
DPS 0.00 2.00 2.00 2.00 0.00 3.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 150.00% 100.00%
NAPS 1.8880 1.8640 1.9165 1.9678 1.9873 1.9679 1.9859 -3.31%
  QoQ % 1.29% -2.74% -2.61% -0.98% 0.99% -0.91% -
  Horiz. % 95.07% 93.86% 96.51% 99.09% 100.07% 99.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 37.25 43.58 43.10 42.51 41.31 45.22 48.34 -15.93%
  QoQ % -14.53% 1.11% 1.39% 2.90% -8.65% -6.45% -
  Horiz. % 77.06% 90.15% 89.16% 87.94% 85.46% 93.55% 100.00%
EPS -0.39 -3.66 -0.44 1.97 0.83 3.20 4.79 -
  QoQ % 89.34% -731.82% -122.34% 137.35% -74.06% -33.19% -
  Horiz. % -8.14% -76.41% -9.19% 41.13% 17.33% 66.81% 100.00%
DPS 0.00 1.98 1.98 1.98 0.00 2.97 1.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 150.00% 100.00%
NAPS 1.8706 1.8469 1.8989 1.9497 1.9690 1.9498 1.9676 -3.31%
  QoQ % 1.28% -2.74% -2.61% -0.98% 0.98% -0.90% -
  Horiz. % 95.07% 93.87% 96.51% 99.09% 100.07% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.5800 2.1600 1.9300 2.4600 2.6500 3.2800 3.1000 -
P/RPS 4.20 4.91 4.44 5.73 6.36 7.19 6.35 -24.07%
  QoQ % -14.46% 10.59% -22.51% -9.91% -11.54% 13.23% -
  Horiz. % 66.14% 77.32% 69.92% 90.24% 100.16% 113.23% 100.00%
P/EPS -406.22 -58.49 -437.84 123.77 317.85 101.52 64.13 -
  QoQ % -594.51% 86.64% -453.75% -61.06% 213.09% 58.30% -
  Horiz. % -633.43% -91.21% -682.74% 193.00% 495.63% 158.30% 100.00%
EY -0.25 -1.71 -0.23 0.81 0.31 0.99 1.56 -
  QoQ % 85.38% -643.48% -128.40% 161.29% -68.69% -36.54% -
  Horiz. % -16.03% -109.62% -14.74% 51.92% 19.87% 63.46% 100.00%
DY 0.00 0.93 1.04 0.81 0.00 0.91 0.65 -
  QoQ % 0.00% -10.58% 28.40% 0.00% 0.00% 40.00% -
  Horiz. % 0.00% 143.08% 160.00% 124.62% 0.00% 140.00% 100.00%
P/NAPS 0.84 1.16 1.01 1.25 1.33 1.67 1.56 -33.79%
  QoQ % -27.59% 14.85% -19.20% -6.02% -20.36% 7.05% -
  Horiz. % 53.85% 74.36% 64.74% 80.13% 85.26% 107.05% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/04/20 26/02/20 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 -
Price 1.9300 2.2100 2.5600 2.1400 2.5000 3.0900 2.9800 -
P/RPS 5.13 5.02 5.88 4.99 6.00 6.77 6.11 -10.99%
  QoQ % 2.19% -14.63% 17.84% -16.83% -11.37% 10.80% -
  Horiz. % 83.96% 82.16% 96.24% 81.67% 98.20% 110.80% 100.00%
P/EPS -496.21 -59.85 -580.76 107.67 299.85 95.64 61.65 -
  QoQ % -729.09% 89.69% -639.39% -64.09% 213.52% 55.13% -
  Horiz. % -804.88% -97.08% -942.03% 174.65% 486.37% 155.13% 100.00%
EY -0.20 -1.67 -0.17 0.93 0.33 1.05 1.62 -
  QoQ % 88.02% -882.35% -118.28% 181.82% -68.57% -35.19% -
  Horiz. % -12.35% -103.09% -10.49% 57.41% 20.37% 64.81% 100.00%
DY 0.00 0.90 0.78 0.93 0.00 0.97 0.67 -
  QoQ % 0.00% 15.38% -16.13% 0.00% 0.00% 44.78% -
  Horiz. % 0.00% 134.33% 116.42% 138.81% 0.00% 144.78% 100.00%
P/NAPS 1.02 1.19 1.34 1.09 1.26 1.57 1.50 -22.65%
  QoQ % -14.29% -11.19% 22.94% -13.49% -19.75% 4.67% -
  Horiz. % 68.00% 79.33% 89.33% 72.67% 84.00% 104.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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
Partners & Brokers