Highlights

[UNISEM] QoQ Quarter Result on 2017-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -3.90%    YoY -     4.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 343,198 321,551 357,413 382,323 365,743 360,248 362,132 -3.53%
  QoQ % 6.73% -10.03% -6.52% 4.53% 1.53% -0.52% -
  Horiz. % 94.77% 88.79% 98.70% 105.58% 101.00% 99.48% 100.00%
PBT 36,222 7,712 36,610 45,408 47,899 50,862 62,807 -30.78%
  QoQ % 369.68% -78.93% -19.38% -5.20% -5.83% -19.02% -
  Horiz. % 57.67% 12.28% 58.29% 72.30% 76.26% 80.98% 100.00%
Tax -5,147 -1,387 -4,045 -4,459 -5,388 -5,483 -11,294 -40.86%
  QoQ % -271.09% 65.71% 9.28% 17.24% 1.73% 51.45% -
  Horiz. % 45.57% 12.28% 35.82% 39.48% 47.71% 48.55% 100.00%
NP 31,075 6,325 32,565 40,949 42,511 45,379 51,513 -28.67%
  QoQ % 391.30% -80.58% -20.47% -3.67% -6.32% -11.91% -
  Horiz. % 60.32% 12.28% 63.22% 79.49% 82.52% 88.09% 100.00%
NP to SH 31,142 6,054 32,021 40,447 42,089 44,904 51,335 -28.40%
  QoQ % 414.40% -81.09% -20.83% -3.90% -6.27% -12.53% -
  Horiz. % 60.66% 11.79% 62.38% 78.79% 81.99% 87.47% 100.00%
Tax Rate 14.21 % 17.98 % 11.05 % 9.82 % 11.25 % 10.78 % 17.98 % -14.56%
  QoQ % -20.97% 62.71% 12.53% -12.71% 4.36% -40.04% -
  Horiz. % 79.03% 100.00% 61.46% 54.62% 62.57% 59.96% 100.00%
Total Cost 312,123 315,226 324,848 341,374 323,232 314,869 310,619 0.32%
  QoQ % -0.98% -2.96% -4.84% 5.61% 2.66% 1.37% -
  Horiz. % 100.48% 101.48% 104.58% 109.90% 104.06% 101.37% 100.00%
Net Worth 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1.44%
  QoQ % -0.65% -0.13% -1.08% 1.04% 0.12% 2.89% -
  Horiz. % 102.16% 102.82% 102.96% 104.09% 103.01% 102.89% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 18,285 - 29,353 25,684 25,684 - 29,353 -27.12%
  QoQ % 0.00% 0.00% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 62.30% 0.00% 100.00% 87.50% 87.50% 0.00% 100.00%
Div Payout % 58.72 % - % 91.67 % 63.50 % 61.02 % - % 57.18 % 1.79%
  QoQ % 0.00% 0.00% 44.36% 4.06% 0.00% 0.00% -
  Horiz. % 102.69% 0.00% 160.32% 111.05% 106.72% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1.44%
  QoQ % -0.65% -0.13% -1.08% 1.04% 0.12% 2.89% -
  Horiz. % 102.16% 102.82% 102.96% 104.09% 103.01% 102.89% 100.00%
NOSH 731,433 733,831 733,831 733,831 733,831 733,831 733,831 -0.22%
  QoQ % -0.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.05 % 1.97 % 9.11 % 10.71 % 11.62 % 12.60 % 14.22 % -26.07%
  QoQ % 359.39% -78.38% -14.94% -7.83% -7.78% -11.39% -
  Horiz. % 63.64% 13.85% 64.06% 75.32% 81.72% 88.61% 100.00%
ROE 2.16 % 0.42 % 2.20 % 2.75 % 2.89 % 3.09 % 3.63 % -29.32%
  QoQ % 414.29% -80.91% -20.00% -4.84% -6.47% -14.88% -
  Horiz. % 59.50% 11.57% 60.61% 75.76% 79.61% 85.12% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.92 43.82 48.71 52.10 49.84 49.09 49.35 -3.32%
  QoQ % 7.07% -10.04% -6.51% 4.53% 1.53% -0.53% -
  Horiz. % 95.08% 88.79% 98.70% 105.57% 100.99% 99.47% 100.00%
EPS 4.26 0.82 4.36 5.51 5.74 6.12 7.00 -28.25%
  QoQ % 419.51% -81.19% -20.87% -4.01% -6.21% -12.57% -
  Horiz. % 60.86% 11.71% 62.29% 78.71% 82.00% 87.43% 100.00%
DPS 2.50 0.00 4.00 3.50 3.50 0.00 4.00 -26.96%
  QoQ % 0.00% 0.00% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 0.00% 100.00% 87.50% 87.50% 0.00% 100.00%
NAPS 1.9744 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.66%
  QoQ % -0.32% -0.13% -1.08% 1.04% 0.12% 2.89% -
  Horiz. % 102.49% 102.82% 102.96% 104.09% 103.01% 102.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.77 43.82 48.71 52.10 49.84 49.09 49.35 -3.53%
  QoQ % 6.73% -10.04% -6.51% 4.53% 1.53% -0.53% -
  Horiz. % 94.77% 88.79% 98.70% 105.57% 100.99% 99.47% 100.00%
EPS 4.24 0.82 4.36 5.51 5.74 6.12 7.00 -28.48%
  QoQ % 417.07% -81.19% -20.87% -4.01% -6.21% -12.57% -
  Horiz. % 60.57% 11.71% 62.29% 78.71% 82.00% 87.43% 100.00%
DPS 2.49 0.00 4.00 3.50 3.50 0.00 4.00 -27.16%
  QoQ % 0.00% 0.00% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 62.25% 0.00% 100.00% 87.50% 87.50% 0.00% 100.00%
NAPS 1.9679 1.9808 1.9834 2.0051 1.9844 1.9820 1.9264 1.44%
  QoQ % -0.65% -0.13% -1.08% 1.04% 0.12% 2.89% -
  Horiz. % 102.15% 102.82% 102.96% 104.09% 103.01% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.3100 2.4400 3.6500 3.7700 3.5800 3.1400 2.3600 -
P/RPS 4.92 5.57 7.49 7.24 7.18 6.40 4.78 1.95%
  QoQ % -11.67% -25.63% 3.45% 0.84% 12.19% 33.89% -
  Horiz. % 102.93% 116.53% 156.69% 151.46% 150.21% 133.89% 100.00%
P/EPS 54.26 295.76 83.65 68.40 62.42 51.31 33.74 37.38%
  QoQ % -81.65% 253.57% 22.30% 9.58% 21.65% 52.07% -
  Horiz. % 160.82% 876.59% 247.93% 202.73% 185.00% 152.07% 100.00%
EY 1.84 0.34 1.20 1.46 1.60 1.95 2.96 -27.23%
  QoQ % 441.18% -71.67% -17.81% -8.75% -17.95% -34.12% -
  Horiz. % 62.16% 11.49% 40.54% 49.32% 54.05% 65.88% 100.00%
DY 1.08 0.00 1.10 0.93 0.98 0.00 1.69 -25.87%
  QoQ % 0.00% 0.00% 18.28% -5.10% 0.00% 0.00% -
  Horiz. % 63.91% 0.00% 65.09% 55.03% 57.99% 0.00% 100.00%
P/NAPS 1.17 1.23 1.84 1.88 1.80 1.58 1.23 -3.29%
  QoQ % -4.88% -33.15% -2.13% 4.44% 13.92% 28.46% -
  Horiz. % 95.12% 100.00% 149.59% 152.85% 146.34% 128.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 23/02/17 -
Price 2.6100 2.2200 2.9500 4.0200 4.0700 3.2600 2.7400 -
P/RPS 5.56 5.07 6.06 7.72 8.17 6.64 5.55 0.12%
  QoQ % 9.66% -16.34% -21.50% -5.51% 23.04% 19.64% -
  Horiz. % 100.18% 91.35% 109.19% 139.10% 147.21% 119.64% 100.00%
P/EPS 61.30 269.10 67.61 72.93 70.96 53.28 39.17 34.90%
  QoQ % -77.22% 298.02% -7.29% 2.78% 33.18% 36.02% -
  Horiz. % 156.50% 687.01% 172.61% 186.19% 181.16% 136.02% 100.00%
EY 1.63 0.37 1.48 1.37 1.41 1.88 2.55 -25.86%
  QoQ % 340.54% -75.00% 8.03% -2.84% -25.00% -26.27% -
  Horiz. % 63.92% 14.51% 58.04% 53.73% 55.29% 73.73% 100.00%
DY 0.96 0.00 1.36 0.87 0.86 0.00 1.46 -24.44%
  QoQ % 0.00% 0.00% 56.32% 1.16% 0.00% 0.00% -
  Horiz. % 65.75% 0.00% 93.15% 59.59% 58.90% 0.00% 100.00%
P/NAPS 1.32 1.12 1.49 2.00 2.05 1.64 1.42 -4.76%
  QoQ % 17.86% -24.83% -25.50% -2.44% 25.00% 15.49% -
  Horiz. % 92.96% 78.87% 104.93% 140.85% 144.37% 115.49% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers