Highlights

[UNISEM] QoQ Quarter Result on 2016-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -42.58%    YoY -     47.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 362,132 321,950 320,890 317,808 351,968 329,610 298,790 13.61%
  QoQ % 12.48% 0.33% 0.97% -9.71% 6.78% 10.31% -
  Horiz. % 121.20% 107.75% 107.40% 106.36% 117.80% 110.31% 100.00%
PBT 62,807 44,115 41,810 38,426 64,976 46,227 34,927 47.61%
  QoQ % 42.37% 5.51% 8.81% -40.86% 40.56% 32.35% -
  Horiz. % 179.82% 126.31% 119.71% 110.02% 186.03% 132.35% 100.00%
Tax -11,294 -5,306 -4,053 -3,162 -3,864 -5,572 -3,308 125.89%
  QoQ % -112.85% -30.92% -28.18% 18.17% 30.65% -68.44% -
  Horiz. % 341.41% 160.40% 122.52% 95.59% 116.81% 168.44% 100.00%
NP 51,513 38,809 37,757 35,264 61,112 40,655 31,619 38.25%
  QoQ % 32.73% 2.79% 7.07% -42.30% 50.32% 28.58% -
  Horiz. % 162.92% 122.74% 119.41% 111.53% 193.28% 128.58% 100.00%
NP to SH 51,335 38,629 37,628 34,697 60,422 40,199 31,383 38.62%
  QoQ % 32.89% 2.66% 8.45% -42.58% 50.31% 28.09% -
  Horiz. % 163.58% 123.09% 119.90% 110.56% 192.53% 128.09% 100.00%
Tax Rate 17.98 % 12.03 % 9.69 % 8.23 % 5.95 % 12.05 % 9.47 % 53.03%
  QoQ % 49.46% 24.15% 17.74% 38.32% -50.62% 27.24% -
  Horiz. % 189.86% 127.03% 102.32% 86.91% 62.83% 127.24% 100.00%
Total Cost 310,619 283,141 283,133 282,544 290,856 288,955 267,171 10.52%
  QoQ % 9.70% 0.00% 0.21% -2.86% 0.66% 8.15% -
  Horiz. % 116.26% 105.98% 105.97% 105.75% 108.87% 108.15% 100.00%
Net Worth 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,126,437 16.27%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 19.19% -
  Horiz. % 125.50% 120.53% 117.90% 116.90% 120.01% 119.19% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 29,353 25,684 25,684 - 29,353 220 205 2,595.07%
  QoQ % 14.29% 0.00% 0.00% 0.00% 13,233.35% 7.33% -
  Horiz. % 14,310.49% 12,521.68% 12,521.68% 0.00% 14,310.49% 107.33% 100.00%
Div Payout % 57.18 % 66.49 % 68.26 % - % 48.58 % 0.55 % 0.65 % 1,851.32%
  QoQ % -14.00% -2.59% 0.00% 0.00% 8,732.73% -15.38% -
  Horiz. % 8,796.92% 10,229.23% 10,501.54% 0.00% 7,473.85% 84.62% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 1,342,617 1,126,437 16.27%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 19.19% -
  Horiz. % 125.50% 120.53% 117.90% 116.90% 120.01% 119.19% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 683,725 4.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7.33% -
  Horiz. % 107.33% 107.33% 107.33% 107.33% 107.33% 107.33% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.22 % 12.05 % 11.77 % 11.10 % 17.36 % 12.33 % 10.58 % 21.68%
  QoQ % 18.01% 2.38% 6.04% -36.06% 40.79% 16.54% -
  Horiz. % 134.40% 113.89% 111.25% 104.91% 164.08% 116.54% 100.00%
ROE 3.63 % 2.85 % 2.83 % 2.63 % 4.47 % 2.99 % 2.79 % 19.08%
  QoQ % 27.37% 0.71% 7.60% -41.16% 49.50% 7.17% -
  Horiz. % 130.11% 102.15% 101.43% 94.27% 160.22% 107.17% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.35 43.87 43.73 43.31 47.96 44.92 43.70 8.40%
  QoQ % 12.49% 0.32% 0.97% -9.70% 6.77% 2.79% -
  Horiz. % 112.93% 100.39% 100.07% 99.11% 109.75% 102.79% 100.00%
EPS 7.00 5.26 5.13 4.73 8.23 5.50 4.59 32.32%
  QoQ % 33.08% 2.53% 8.46% -42.53% 49.64% 19.83% -
  Horiz. % 152.51% 114.60% 111.76% 103.05% 179.30% 119.83% 100.00%
DPS 4.00 3.50 3.50 0.00 4.00 0.03 0.03 2,471.50%
  QoQ % 14.29% 0.00% 0.00% 0.00% 13,233.33% 0.00% -
  Horiz. % 13,333.33% 11,666.67% 11,666.67% 0.00% 13,333.33% 100.00% 100.00%
NAPS 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 1.6475 10.94%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 11.05% -
  Horiz. % 116.93% 112.30% 109.85% 108.92% 111.82% 111.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.35 43.87 43.73 43.31 47.96 44.92 40.72 13.61%
  QoQ % 12.49% 0.32% 0.97% -9.70% 6.77% 10.31% -
  Horiz. % 121.19% 107.74% 107.39% 106.36% 117.78% 110.31% 100.00%
EPS 7.00 5.26 5.13 4.73 8.23 5.50 4.28 38.61%
  QoQ % 33.08% 2.53% 8.46% -42.53% 49.64% 28.50% -
  Horiz. % 163.55% 122.90% 119.86% 110.51% 192.29% 128.50% 100.00%
DPS 4.00 3.50 3.50 0.00 4.00 0.03 0.03 2,471.50%
  QoQ % 14.29% 0.00% 0.00% 0.00% 13,233.33% 0.00% -
  Horiz. % 13,333.33% 11,666.67% 11,666.67% 0.00% 13,333.33% 100.00% 100.00%
NAPS 1.9264 1.8501 1.8098 1.7945 1.8422 1.8296 1.5350 16.27%
  QoQ % 4.12% 2.23% 0.85% -2.59% 0.69% 19.19% -
  Horiz. % 125.50% 120.53% 117.90% 116.91% 120.01% 119.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.3600 2.5200 2.4000 2.2200 2.3800 2.0300 2.3300 -
P/RPS 4.78 5.74 5.49 5.13 4.96 4.52 5.33 -6.97%
  QoQ % -16.72% 4.55% 7.02% 3.43% 9.73% -15.20% -
  Horiz. % 89.68% 107.69% 103.00% 96.25% 93.06% 84.80% 100.00%
P/EPS 33.74 47.87 46.81 46.95 28.91 37.06 50.76 -23.74%
  QoQ % -29.52% 2.26% -0.30% 62.40% -21.99% -26.99% -
  Horiz. % 66.47% 94.31% 92.22% 92.49% 56.95% 73.01% 100.00%
EY 2.96 2.09 2.14 2.13 3.46 2.70 1.97 31.02%
  QoQ % 41.63% -2.34% 0.47% -38.44% 28.15% 37.06% -
  Horiz. % 150.25% 106.09% 108.63% 108.12% 175.63% 137.06% 100.00%
DY 1.69 1.39 1.46 0.00 1.68 0.01 0.01 2,909.59%
  QoQ % 21.58% -4.79% 0.00% 0.00% 16,700.00% 0.00% -
  Horiz. % 16,900.00% 13,900.00% 14,600.00% 0.00% 16,800.00% 100.00% 100.00%
P/NAPS 1.23 1.36 1.33 1.24 1.29 1.11 1.41 -8.67%
  QoQ % -9.56% 2.26% 7.26% -3.88% 16.22% -21.28% -
  Horiz. % 87.23% 96.45% 94.33% 87.94% 91.49% 78.72% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 03/11/16 05/08/16 26/04/16 23/02/16 29/10/15 30/07/15 -
Price 2.7400 2.4500 2.5500 2.1800 2.2400 2.3000 2.3600 -
P/RPS 5.55 5.58 5.83 5.03 4.67 5.12 5.40 1.83%
  QoQ % -0.54% -4.29% 15.90% 7.71% -8.79% -5.19% -
  Horiz. % 102.78% 103.33% 107.96% 93.15% 86.48% 94.81% 100.00%
P/EPS 39.17 46.54 49.73 46.11 27.21 41.99 51.42 -16.52%
  QoQ % -15.84% -6.41% 7.85% 69.46% -35.20% -18.34% -
  Horiz. % 76.18% 90.51% 96.71% 89.67% 52.92% 81.66% 100.00%
EY 2.55 2.15 2.01 2.17 3.68 2.38 1.94 19.89%
  QoQ % 18.60% 6.97% -7.37% -41.03% 54.62% 22.68% -
  Horiz. % 131.44% 110.82% 103.61% 111.86% 189.69% 122.68% 100.00%
DY 1.46 1.43 1.37 0.00 1.79 0.01 0.01 2,631.14%
  QoQ % 2.10% 4.38% 0.00% 0.00% 17,800.00% 0.00% -
  Horiz. % 14,600.00% 14,300.00% 13,700.00% 0.00% 17,900.00% 100.00% 100.00%
P/NAPS 1.42 1.32 1.41 1.21 1.22 1.26 1.43 -0.46%
  QoQ % 7.58% -6.38% 16.53% -0.82% -3.17% -11.89% -
  Horiz. % 99.30% 92.31% 98.60% 84.62% 85.31% 88.11% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers