Highlights

[UNISEM] QoQ Quarter Result on 2017-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -20.83%    YoY -     -37.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 354,705 343,198 321,551 357,413 382,323 365,743 360,248 -1.03%
  QoQ % 3.35% 6.73% -10.03% -6.52% 4.53% 1.53% -
  Horiz. % 98.46% 95.27% 89.26% 99.21% 106.13% 101.53% 100.00%
PBT 39,373 36,222 7,712 36,610 45,408 47,899 50,862 -15.68%
  QoQ % 8.70% 369.68% -78.93% -19.38% -5.20% -5.83% -
  Horiz. % 77.41% 71.22% 15.16% 71.98% 89.28% 94.17% 100.00%
Tax -4,367 -5,147 -1,387 -4,045 -4,459 -5,388 -5,483 -14.07%
  QoQ % 15.15% -271.09% 65.71% 9.28% 17.24% 1.73% -
  Horiz. % 79.65% 93.87% 25.30% 73.77% 81.32% 98.27% 100.00%
NP 35,006 31,075 6,325 32,565 40,949 42,511 45,379 -15.87%
  QoQ % 12.65% 391.30% -80.58% -20.47% -3.67% -6.32% -
  Horiz. % 77.14% 68.48% 13.94% 71.76% 90.24% 93.68% 100.00%
NP to SH 35,147 31,142 6,054 32,021 40,447 42,089 44,904 -15.06%
  QoQ % 12.86% 414.40% -81.09% -20.83% -3.90% -6.27% -
  Horiz. % 78.27% 69.35% 13.48% 71.31% 90.07% 93.73% 100.00%
Tax Rate 11.09 % 14.21 % 17.98 % 11.05 % 9.82 % 11.25 % 10.78 % 1.91%
  QoQ % -21.96% -20.97% 62.71% 12.53% -12.71% 4.36% -
  Horiz. % 102.88% 131.82% 166.79% 102.50% 91.09% 104.36% 100.00%
Total Cost 319,699 312,123 315,226 324,848 341,374 323,232 314,869 1.02%
  QoQ % 2.43% -0.98% -2.96% -4.84% 5.61% 2.66% -
  Horiz. % 101.53% 99.13% 100.11% 103.17% 108.42% 102.66% 100.00%
Net Worth 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.28% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,541 18,285 - 29,353 25,684 25,684 - -
  QoQ % -20.48% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 56.62% 71.20% 0.00% 114.29% 100.00% 100.00% -
Div Payout % 41.37 % 58.72 % - % 91.67 % 63.50 % 61.02 % - % -
  QoQ % -29.55% 0.00% 0.00% 44.36% 4.06% 0.00% -
  Horiz. % 67.80% 96.23% 0.00% 150.23% 104.06% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.28% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
NOSH 727,085 731,433 733,831 733,831 733,831 733,831 733,831 -0.61%
  QoQ % -0.59% -0.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.08% 99.67% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.87 % 9.05 % 1.97 % 9.11 % 10.71 % 11.62 % 12.60 % -15.01%
  QoQ % 9.06% 359.39% -78.38% -14.94% -7.83% -7.78% -
  Horiz. % 78.33% 71.83% 15.63% 72.30% 85.00% 92.22% 100.00%
ROE 2.43 % 2.16 % 0.42 % 2.20 % 2.75 % 2.89 % 3.09 % -14.79%
  QoQ % 12.50% 414.29% -80.91% -20.00% -4.84% -6.47% -
  Horiz. % 78.64% 69.90% 13.59% 71.20% 89.00% 93.53% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.78 46.92 43.82 48.71 52.10 49.84 49.09 -0.42%
  QoQ % 3.96% 7.07% -10.04% -6.51% 4.53% 1.53% -
  Horiz. % 99.37% 95.58% 89.26% 99.23% 106.13% 101.53% 100.00%
EPS 4.83 4.26 0.82 4.36 5.51 5.74 6.12 -14.59%
  QoQ % 13.38% 419.51% -81.19% -20.87% -4.01% -6.21% -
  Horiz. % 78.92% 69.61% 13.40% 71.24% 90.03% 93.79% 100.00%
DPS 2.00 2.50 0.00 4.00 3.50 3.50 0.00 -
  QoQ % -20.00% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 57.14% 71.43% 0.00% 114.29% 100.00% 100.00% -
NAPS 1.9859 1.9744 1.9808 1.9834 2.0051 1.9844 1.9820 0.13%
  QoQ % 0.58% -0.32% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 100.20% 99.62% 99.94% 100.07% 101.17% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.34 46.77 43.82 48.71 52.10 49.84 49.09 -1.02%
  QoQ % 3.36% 6.73% -10.04% -6.51% 4.53% 1.53% -
  Horiz. % 98.47% 95.27% 89.26% 99.23% 106.13% 101.53% 100.00%
EPS 4.79 4.24 0.82 4.36 5.51 5.74 6.12 -15.06%
  QoQ % 12.97% 417.07% -81.19% -20.87% -4.01% -6.21% -
  Horiz. % 78.27% 69.28% 13.40% 71.24% 90.03% 93.79% 100.00%
DPS 1.98 2.49 0.00 4.00 3.50 3.50 0.00 -
  QoQ % -20.48% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 56.57% 71.14% 0.00% 114.29% 100.00% 100.00% -
NAPS 1.9676 1.9679 1.9808 1.9834 2.0051 1.9844 1.9820 -0.48%
  QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% -
  Horiz. % 99.27% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.1000 2.3100 2.4400 3.6500 3.7700 3.5800 3.1400 -
P/RPS 6.35 4.92 5.57 7.49 7.24 7.18 6.40 -0.52%
  QoQ % 29.07% -11.67% -25.63% 3.45% 0.84% 12.19% -
  Horiz. % 99.22% 76.88% 87.03% 117.03% 113.12% 112.19% 100.00%
P/EPS 64.13 54.26 295.76 83.65 68.40 62.42 51.31 16.01%
  QoQ % 18.19% -81.65% 253.57% 22.30% 9.58% 21.65% -
  Horiz. % 124.99% 105.75% 576.42% 163.03% 133.31% 121.65% 100.00%
EY 1.56 1.84 0.34 1.20 1.46 1.60 1.95 -13.81%
  QoQ % -15.22% 441.18% -71.67% -17.81% -8.75% -17.95% -
  Horiz. % 80.00% 94.36% 17.44% 61.54% 74.87% 82.05% 100.00%
DY 0.65 1.08 0.00 1.10 0.93 0.98 0.00 -
  QoQ % -39.81% 0.00% 0.00% 18.28% -5.10% 0.00% -
  Horiz. % 66.33% 110.20% 0.00% 112.24% 94.90% 100.00% -
P/NAPS 1.56 1.17 1.23 1.84 1.88 1.80 1.58 -0.84%
  QoQ % 33.33% -4.88% -33.15% -2.13% 4.44% 13.92% -
  Horiz. % 98.73% 74.05% 77.85% 116.46% 118.99% 113.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 -
Price 2.9800 2.6100 2.2200 2.9500 4.0200 4.0700 3.2600 -
P/RPS 6.11 5.56 5.07 6.06 7.72 8.17 6.64 -5.39%
  QoQ % 9.89% 9.66% -16.34% -21.50% -5.51% 23.04% -
  Horiz. % 92.02% 83.73% 76.36% 91.27% 116.27% 123.04% 100.00%
P/EPS 61.65 61.30 269.10 67.61 72.93 70.96 53.28 10.21%
  QoQ % 0.57% -77.22% 298.02% -7.29% 2.78% 33.18% -
  Horiz. % 115.71% 115.05% 505.07% 126.90% 136.88% 133.18% 100.00%
EY 1.62 1.63 0.37 1.48 1.37 1.41 1.88 -9.44%
  QoQ % -0.61% 340.54% -75.00% 8.03% -2.84% -25.00% -
  Horiz. % 86.17% 86.70% 19.68% 78.72% 72.87% 75.00% 100.00%
DY 0.67 0.96 0.00 1.36 0.87 0.86 0.00 -
  QoQ % -30.21% 0.00% 0.00% 56.32% 1.16% 0.00% -
  Horiz. % 77.91% 111.63% 0.00% 158.14% 101.16% 100.00% -
P/NAPS 1.50 1.32 1.12 1.49 2.00 2.05 1.64 -5.77%
  QoQ % 13.64% 17.86% -24.83% -25.50% -2.44% 25.00% -
  Horiz. % 91.46% 80.49% 68.29% 90.85% 121.95% 125.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers