Highlights

[UNISEM] QoQ Quarter Result on 2018-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     12.86%    YoY -     -13.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 311,927 303,130 331,822 354,705 343,198 321,551 357,413 -8.70%
  QoQ % 2.90% -8.65% -6.45% 3.35% 6.73% -10.03% -
  Horiz. % 87.27% 84.81% 92.84% 99.24% 96.02% 89.97% 100.00%
PBT 19,624 7,108 27,756 39,373 36,222 7,712 36,610 -34.09%
  QoQ % 176.08% -74.39% -29.50% 8.70% 369.68% -78.93% -
  Horiz. % 53.60% 19.42% 75.82% 107.55% 98.94% 21.07% 100.00%
Tax -5,396 -1,062 -4,329 -4,367 -5,147 -1,387 -4,045 21.25%
  QoQ % -408.10% 75.47% 0.87% 15.15% -271.09% 65.71% -
  Horiz. % 133.40% 26.25% 107.02% 107.96% 127.24% 34.29% 100.00%
NP 14,228 6,046 23,427 35,006 31,075 6,325 32,565 -42.51%
  QoQ % 135.33% -74.19% -33.08% 12.65% 391.30% -80.58% -
  Horiz. % 43.69% 18.57% 71.94% 107.50% 95.42% 19.42% 100.00%
NP to SH 14,451 6,062 23,491 35,147 31,142 6,054 32,021 -41.25%
  QoQ % 138.39% -74.19% -33.16% 12.86% 414.40% -81.09% -
  Horiz. % 45.13% 18.93% 73.36% 109.76% 97.25% 18.91% 100.00%
Tax Rate 27.50 % 14.94 % 15.60 % 11.09 % 14.21 % 17.98 % 11.05 % 83.95%
  QoQ % 84.07% -4.23% 40.67% -21.96% -20.97% 62.71% -
  Horiz. % 248.87% 135.20% 141.18% 100.36% 128.60% 162.71% 100.00%
Total Cost 297,699 297,084 308,395 319,699 312,123 315,226 324,848 -5.67%
  QoQ % 0.21% -3.67% -3.54% 2.43% -0.98% -2.96% -
  Horiz. % 91.64% 91.45% 94.94% 98.41% 96.08% 97.04% 100.00%
Net Worth 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 14,541 - 21,812 14,541 18,285 - 29,353 -37.47%
  QoQ % 0.00% 0.00% 50.00% -20.48% 0.00% 0.00% -
  Horiz. % 49.54% 0.00% 74.31% 49.54% 62.30% 0.00% 100.00%
Div Payout % 100.63 % - % 92.86 % 41.37 % 58.72 % - % 91.67 % 6.43%
  QoQ % 0.00% 0.00% 124.46% -29.55% 0.00% 0.00% -
  Horiz. % 109.77% 0.00% 101.30% 45.13% 64.06% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
NOSH 727,085 727,085 727,085 727,085 731,433 733,831 733,831 -0.62%
  QoQ % 0.00% 0.00% 0.00% -0.59% -0.33% 0.00% -
  Horiz. % 99.08% 99.08% 99.08% 99.08% 99.67% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.56 % 1.99 % 7.06 % 9.87 % 9.05 % 1.97 % 9.11 % -37.04%
  QoQ % 129.15% -71.81% -28.47% 9.06% 359.39% -78.38% -
  Horiz. % 50.05% 21.84% 77.50% 108.34% 99.34% 21.62% 100.00%
ROE 1.01 % 0.42 % 1.64 % 2.43 % 2.16 % 0.42 % 2.20 % -40.57%
  QoQ % 140.48% -74.39% -32.51% 12.50% 414.29% -80.91% -
  Horiz. % 45.91% 19.09% 74.55% 110.45% 98.18% 19.09% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.90 41.69 45.64 48.78 46.92 43.82 48.71 -8.14%
  QoQ % 2.90% -8.65% -6.44% 3.96% 7.07% -10.04% -
  Horiz. % 88.07% 85.59% 93.70% 100.14% 96.33% 89.96% 100.00%
EPS 1.99 0.83 3.23 4.83 4.26 0.82 4.36 -40.80%
  QoQ % 139.76% -74.30% -33.13% 13.38% 419.51% -81.19% -
  Horiz. % 45.64% 19.04% 74.08% 110.78% 97.71% 18.81% 100.00%
DPS 2.00 0.00 3.00 2.00 2.50 0.00 4.00 -37.08%
  QoQ % 0.00% 0.00% 50.00% -20.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 75.00% 50.00% 62.50% 0.00% 100.00%
NAPS 1.9678 1.9873 1.9679 1.9859 1.9744 1.9808 1.9834 -0.53%
  QoQ % -0.98% 0.99% -0.91% 0.58% -0.32% -0.13% -
  Horiz. % 99.21% 100.20% 99.22% 100.13% 99.55% 99.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.71 38.59 42.25 45.16 43.69 40.94 45.50 -8.70%
  QoQ % 2.90% -8.66% -6.44% 3.36% 6.72% -10.02% -
  Horiz. % 87.27% 84.81% 92.86% 99.25% 96.02% 89.98% 100.00%
EPS 1.84 0.77 2.99 4.47 3.96 0.77 4.08 -41.28%
  QoQ % 138.96% -74.25% -33.11% 12.88% 414.29% -81.13% -
  Horiz. % 45.10% 18.87% 73.28% 109.56% 97.06% 18.87% 100.00%
DPS 1.85 0.00 2.78 1.85 2.33 0.00 3.74 -37.53%
  QoQ % 0.00% 0.00% 50.27% -20.60% 0.00% 0.00% -
  Horiz. % 49.47% 0.00% 74.33% 49.47% 62.30% 0.00% 100.00%
NAPS 1.8215 1.8396 1.8216 1.8383 1.8386 1.8506 1.8530 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4600 2.6500 3.2800 3.1000 2.3100 2.4400 3.6500 -
P/RPS 5.73 6.36 7.19 6.35 4.92 5.57 7.49 -16.39%
  QoQ % -9.91% -11.54% 13.23% 29.07% -11.67% -25.63% -
  Horiz. % 76.50% 84.91% 95.99% 84.78% 65.69% 74.37% 100.00%
P/EPS 123.77 317.85 101.52 64.13 54.26 295.76 83.65 29.94%
  QoQ % -61.06% 213.09% 58.30% 18.19% -81.65% 253.57% -
  Horiz. % 147.96% 379.98% 121.36% 76.66% 64.87% 353.57% 100.00%
EY 0.81 0.31 0.99 1.56 1.84 0.34 1.20 -23.11%
  QoQ % 161.29% -68.69% -36.54% -15.22% 441.18% -71.67% -
  Horiz. % 67.50% 25.83% 82.50% 130.00% 153.33% 28.33% 100.00%
DY 0.81 0.00 0.91 0.65 1.08 0.00 1.10 -18.50%
  QoQ % 0.00% 0.00% 40.00% -39.81% 0.00% 0.00% -
  Horiz. % 73.64% 0.00% 82.73% 59.09% 98.18% 0.00% 100.00%
P/NAPS 1.25 1.33 1.67 1.56 1.17 1.23 1.84 -22.78%
  QoQ % -6.02% -20.36% 7.05% 33.33% -4.88% -33.15% -
  Horiz. % 67.93% 72.28% 90.76% 84.78% 63.59% 66.85% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 -
Price 2.1400 2.5000 3.0900 2.9800 2.6100 2.2200 2.9500 -
P/RPS 4.99 6.00 6.77 6.11 5.56 5.07 6.06 -12.18%
  QoQ % -16.83% -11.37% 10.80% 9.89% 9.66% -16.34% -
  Horiz. % 82.34% 99.01% 111.72% 100.83% 91.75% 83.66% 100.00%
P/EPS 107.67 299.85 95.64 61.65 61.30 269.10 67.61 36.49%
  QoQ % -64.09% 213.52% 55.13% 0.57% -77.22% 298.02% -
  Horiz. % 159.25% 443.50% 141.46% 91.18% 90.67% 398.02% 100.00%
EY 0.93 0.33 1.05 1.62 1.63 0.37 1.48 -26.70%
  QoQ % 181.82% -68.57% -35.19% -0.61% 340.54% -75.00% -
  Horiz. % 62.84% 22.30% 70.95% 109.46% 110.14% 25.00% 100.00%
DY 0.93 0.00 0.97 0.67 0.96 0.00 1.36 -22.44%
  QoQ % 0.00% 0.00% 44.78% -30.21% 0.00% 0.00% -
  Horiz. % 68.38% 0.00% 71.32% 49.26% 70.59% 0.00% 100.00%
P/NAPS 1.09 1.26 1.57 1.50 1.32 1.12 1.49 -18.86%
  QoQ % -13.49% -19.75% 4.67% 13.64% 17.86% -24.83% -
  Horiz. % 73.15% 84.56% 105.37% 100.67% 88.59% 75.17% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS