Highlights

[UNISEM] QoQ Quarter Result on 2018-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -33.16%    YoY -     -26.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 316,316 311,927 303,130 331,822 354,705 343,198 321,551 -1.09%
  QoQ % 1.41% 2.90% -8.65% -6.45% 3.35% 6.73% -
  Horiz. % 98.37% 97.01% 94.27% 103.19% 110.31% 106.73% 100.00%
PBT 9,778 19,624 7,108 27,756 39,373 36,222 7,712 17.13%
  QoQ % -50.17% 176.08% -74.39% -29.50% 8.70% 369.68% -
  Horiz. % 126.79% 254.46% 92.17% 359.91% 510.54% 469.68% 100.00%
Tax -13,317 -5,396 -1,062 -4,329 -4,367 -5,147 -1,387 351.12%
  QoQ % -146.79% -408.10% 75.47% 0.87% 15.15% -271.09% -
  Horiz. % 960.13% 389.04% 76.57% 312.11% 314.85% 371.09% 100.00%
NP -3,539 14,228 6,046 23,427 35,006 31,075 6,325 -
  QoQ % -124.87% 135.33% -74.19% -33.08% 12.65% 391.30% -
  Horiz. % -55.95% 224.95% 95.59% 370.39% 553.45% 491.30% 100.00%
NP to SH -3,205 14,451 6,062 23,491 35,147 31,142 6,054 -
  QoQ % -122.18% 138.39% -74.19% -33.16% 12.86% 414.40% -
  Horiz. % -52.94% 238.70% 100.13% 388.02% 580.56% 514.40% 100.00%
Tax Rate 136.19 % 27.50 % 14.94 % 15.60 % 11.09 % 14.21 % 17.98 % 285.21%
  QoQ % 395.24% 84.07% -4.23% 40.67% -21.96% -20.97% -
  Horiz. % 757.45% 152.95% 83.09% 86.76% 61.68% 79.03% 100.00%
Total Cost 319,855 297,699 297,084 308,395 319,699 312,123 315,226 0.98%
  QoQ % 7.44% 0.21% -3.67% -3.54% 2.43% -0.98% -
  Horiz. % 101.47% 94.44% 94.24% 97.83% 101.42% 99.02% 100.00%
Net Worth 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 -2.77%
  QoQ % -2.61% -0.98% 0.99% -0.91% -0.02% -0.65% -
  Horiz. % 95.86% 98.43% 99.41% 98.44% 99.34% 99.35% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 14,541 14,541 - 21,812 14,541 18,285 - -
  QoQ % 0.00% 0.00% 0.00% 50.00% -20.48% 0.00% -
  Horiz. % 79.52% 79.52% 0.00% 119.29% 79.52% 100.00% -
Div Payout % - % 100.63 % - % 92.86 % 41.37 % 58.72 % - % -
  QoQ % 0.00% 0.00% 0.00% 124.46% -29.55% 0.00% -
  Horiz. % 0.00% 171.37% 0.00% 158.14% 70.45% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 -2.77%
  QoQ % -2.61% -0.98% 0.99% -0.91% -0.02% -0.65% -
  Horiz. % 95.86% 98.43% 99.41% 98.44% 99.34% 99.35% 100.00%
NOSH 727,086 727,085 727,085 727,085 727,085 731,433 733,831 -0.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.59% -0.33% -
  Horiz. % 99.08% 99.08% 99.08% 99.08% 99.08% 99.67% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1.12 % 4.56 % 1.99 % 7.06 % 9.87 % 9.05 % 1.97 % -
  QoQ % -124.56% 129.15% -71.81% -28.47% 9.06% 359.39% -
  Horiz. % -56.85% 231.47% 101.02% 358.38% 501.02% 459.39% 100.00%
ROE -0.23 % 1.01 % 0.42 % 1.64 % 2.43 % 2.16 % 0.42 % -
  QoQ % -122.77% 140.48% -74.39% -32.51% 12.50% 414.29% -
  Horiz. % -54.76% 240.48% 100.00% 390.48% 578.57% 514.29% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.50 42.90 41.69 45.64 48.78 46.92 43.82 -0.49%
  QoQ % 1.40% 2.90% -8.65% -6.44% 3.96% 7.07% -
  Horiz. % 99.27% 97.90% 95.14% 104.15% 111.32% 107.07% 100.00%
EPS -0.44 1.99 0.83 3.23 4.83 4.26 0.82 -
  QoQ % -122.11% 139.76% -74.30% -33.13% 13.38% 419.51% -
  Horiz. % -53.66% 242.68% 101.22% 393.90% 589.02% 519.51% 100.00%
DPS 2.00 2.00 0.00 3.00 2.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% -20.00% 0.00% -
  Horiz. % 80.00% 80.00% 0.00% 120.00% 80.00% 100.00% -
NAPS 1.9165 1.9678 1.9873 1.9679 1.9859 1.9744 1.9808 -2.17%
  QoQ % -2.61% -0.98% 0.99% -0.91% 0.58% -0.32% -
  Horiz. % 96.75% 99.34% 100.33% 99.35% 100.26% 99.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.27 39.71 38.59 42.25 45.16 43.69 40.94 -1.09%
  QoQ % 1.41% 2.90% -8.66% -6.44% 3.36% 6.72% -
  Horiz. % 98.36% 97.00% 94.26% 103.20% 110.31% 106.72% 100.00%
EPS -0.41 1.84 0.77 2.99 4.47 3.96 0.77 -
  QoQ % -122.28% 138.96% -74.25% -33.11% 12.88% 414.29% -
  Horiz. % -53.25% 238.96% 100.00% 388.31% 580.52% 514.29% 100.00%
DPS 1.85 1.85 0.00 2.78 1.85 2.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.27% -20.60% 0.00% -
  Horiz. % 79.40% 79.40% 0.00% 119.31% 79.40% 100.00% -
NAPS 1.7741 1.8215 1.8396 1.8216 1.8383 1.8386 1.8506 -2.77%
  QoQ % -2.60% -0.98% 0.99% -0.91% -0.02% -0.65% -
  Horiz. % 95.87% 98.43% 99.41% 98.43% 99.34% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.9300 2.4600 2.6500 3.2800 3.1000 2.3100 2.4400 -
P/RPS 4.44 5.73 6.36 7.19 6.35 4.92 5.57 -14.02%
  QoQ % -22.51% -9.91% -11.54% 13.23% 29.07% -11.67% -
  Horiz. % 79.71% 102.87% 114.18% 129.08% 114.00% 88.33% 100.00%
P/EPS -437.84 123.77 317.85 101.52 64.13 54.26 295.76 -
  QoQ % -453.75% -61.06% 213.09% 58.30% 18.19% -81.65% -
  Horiz. % -148.04% 41.85% 107.47% 34.33% 21.68% 18.35% 100.00%
EY -0.23 0.81 0.31 0.99 1.56 1.84 0.34 -
  QoQ % -128.40% 161.29% -68.69% -36.54% -15.22% 441.18% -
  Horiz. % -67.65% 238.24% 91.18% 291.18% 458.82% 541.18% 100.00%
DY 1.04 0.81 0.00 0.91 0.65 1.08 0.00 -
  QoQ % 28.40% 0.00% 0.00% 40.00% -39.81% 0.00% -
  Horiz. % 96.30% 75.00% 0.00% 84.26% 60.19% 100.00% -
P/NAPS 1.01 1.25 1.33 1.67 1.56 1.17 1.23 -12.30%
  QoQ % -19.20% -6.02% -20.36% 7.05% 33.33% -4.88% -
  Horiz. % 82.11% 101.63% 108.13% 135.77% 126.83% 95.12% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 -
Price 2.5600 2.1400 2.5000 3.0900 2.9800 2.6100 2.2200 -
P/RPS 5.88 4.99 6.00 6.77 6.11 5.56 5.07 10.38%
  QoQ % 17.84% -16.83% -11.37% 10.80% 9.89% 9.66% -
  Horiz. % 115.98% 98.42% 118.34% 133.53% 120.51% 109.66% 100.00%
P/EPS -580.76 107.67 299.85 95.64 61.65 61.30 269.10 -
  QoQ % -639.39% -64.09% 213.52% 55.13% 0.57% -77.22% -
  Horiz. % -215.82% 40.01% 111.43% 35.54% 22.91% 22.78% 100.00%
EY -0.17 0.93 0.33 1.05 1.62 1.63 0.37 -
  QoQ % -118.28% 181.82% -68.57% -35.19% -0.61% 340.54% -
  Horiz. % -45.95% 251.35% 89.19% 283.78% 437.84% 440.54% 100.00%
DY 0.78 0.93 0.00 0.97 0.67 0.96 0.00 -
  QoQ % -16.13% 0.00% 0.00% 44.78% -30.21% 0.00% -
  Horiz. % 81.25% 96.88% 0.00% 101.04% 69.79% 100.00% -
P/NAPS 1.34 1.09 1.26 1.57 1.50 1.32 1.12 12.69%
  QoQ % 22.94% -13.49% -19.75% 4.67% 13.64% 17.86% -
  Horiz. % 119.64% 97.32% 112.50% 140.18% 133.93% 117.86% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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