[UNISEM] QoQ Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Unisem Q4 2018 results.pdf 
