Highlights

[UNISEM] QoQ Quarter Result on 2018-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -81.09%    YoY -     -86.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 331,822 354,705 343,198 321,551 357,413 382,323 365,743 -6.27%
  QoQ % -6.45% 3.35% 6.73% -10.03% -6.52% 4.53% -
  Horiz. % 90.73% 96.98% 93.84% 87.92% 97.72% 104.53% 100.00%
PBT 27,756 39,373 36,222 7,712 36,610 45,408 47,899 -30.43%
  QoQ % -29.50% 8.70% 369.68% -78.93% -19.38% -5.20% -
  Horiz. % 57.95% 82.20% 75.62% 16.10% 76.43% 94.80% 100.00%
Tax -4,329 -4,367 -5,147 -1,387 -4,045 -4,459 -5,388 -13.54%
  QoQ % 0.87% 15.15% -271.09% 65.71% 9.28% 17.24% -
  Horiz. % 80.35% 81.05% 95.53% 25.74% 75.07% 82.76% 100.00%
NP 23,427 35,006 31,075 6,325 32,565 40,949 42,511 -32.71%
  QoQ % -33.08% 12.65% 391.30% -80.58% -20.47% -3.67% -
  Horiz. % 55.11% 82.35% 73.10% 14.88% 76.60% 96.33% 100.00%
NP to SH 23,491 35,147 31,142 6,054 32,021 40,447 42,089 -32.14%
  QoQ % -33.16% 12.86% 414.40% -81.09% -20.83% -3.90% -
  Horiz. % 55.81% 83.51% 73.99% 14.38% 76.08% 96.10% 100.00%
Tax Rate 15.60 % 11.09 % 14.21 % 17.98 % 11.05 % 9.82 % 11.25 % 24.28%
  QoQ % 40.67% -21.96% -20.97% 62.71% 12.53% -12.71% -
  Horiz. % 138.67% 98.58% 126.31% 159.82% 98.22% 87.29% 100.00%
Total Cost 308,395 319,699 312,123 315,226 324,848 341,374 323,232 -3.08%
  QoQ % -3.54% 2.43% -0.98% -2.96% -4.84% 5.61% -
  Horiz. % 95.41% 98.91% 96.56% 97.52% 100.50% 105.61% 100.00%
Net Worth 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 -1.16%
  QoQ % -0.91% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.16% 99.17% 99.82% 99.95% 101.04% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 21,812 14,541 18,285 - 29,353 25,684 25,684 -10.29%
  QoQ % 50.00% -20.48% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 84.93% 56.62% 71.20% 0.00% 114.29% 100.00% 100.00%
Div Payout % 92.86 % 41.37 % 58.72 % - % 91.67 % 63.50 % 61.02 % 32.20%
  QoQ % 124.46% -29.55% 0.00% 0.00% 44.36% 4.06% -
  Horiz. % 152.18% 67.80% 96.23% 0.00% 150.23% 104.06% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 -1.16%
  QoQ % -0.91% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.16% 99.17% 99.82% 99.95% 101.04% 100.00%
NOSH 727,085 727,085 731,433 733,831 733,831 733,831 733,831 -0.61%
  QoQ % 0.00% -0.59% -0.33% 0.00% 0.00% 0.00% -
  Horiz. % 99.08% 99.08% 99.67% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.06 % 9.87 % 9.05 % 1.97 % 9.11 % 10.71 % 11.62 % -28.20%
  QoQ % -28.47% 9.06% 359.39% -78.38% -14.94% -7.83% -
  Horiz. % 60.76% 84.94% 77.88% 16.95% 78.40% 92.17% 100.00%
ROE 1.64 % 2.43 % 2.16 % 0.42 % 2.20 % 2.75 % 2.89 % -31.39%
  QoQ % -32.51% 12.50% 414.29% -80.91% -20.00% -4.84% -
  Horiz. % 56.75% 84.08% 74.74% 14.53% 76.12% 95.16% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.64 48.78 46.92 43.82 48.71 52.10 49.84 -5.68%
  QoQ % -6.44% 3.96% 7.07% -10.04% -6.51% 4.53% -
  Horiz. % 91.57% 97.87% 94.14% 87.92% 97.73% 104.53% 100.00%
EPS 3.23 4.83 4.26 0.82 4.36 5.51 5.74 -31.77%
  QoQ % -33.13% 13.38% 419.51% -81.19% -20.87% -4.01% -
  Horiz. % 56.27% 84.15% 74.22% 14.29% 75.96% 95.99% 100.00%
DPS 3.00 2.00 2.50 0.00 4.00 3.50 3.50 -9.74%
  QoQ % 50.00% -20.00% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 85.71% 57.14% 71.43% 0.00% 114.29% 100.00% 100.00%
NAPS 1.9679 1.9859 1.9744 1.9808 1.9834 2.0051 1.9844 -0.55%
  QoQ % -0.91% 0.58% -0.32% -0.13% -1.08% 1.04% -
  Horiz. % 99.17% 100.08% 99.50% 99.82% 99.95% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.22 48.34 46.77 43.82 48.71 52.10 49.84 -6.26%
  QoQ % -6.45% 3.36% 6.73% -10.04% -6.51% 4.53% -
  Horiz. % 90.73% 96.99% 93.84% 87.92% 97.73% 104.53% 100.00%
EPS 3.20 4.79 4.24 0.82 4.36 5.51 5.74 -32.19%
  QoQ % -33.19% 12.97% 417.07% -81.19% -20.87% -4.01% -
  Horiz. % 55.75% 83.45% 73.87% 14.29% 75.96% 95.99% 100.00%
DPS 2.97 1.98 2.49 0.00 4.00 3.50 3.50 -10.34%
  QoQ % 50.00% -20.48% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 84.86% 56.57% 71.14% 0.00% 114.29% 100.00% 100.00%
NAPS 1.9498 1.9676 1.9679 1.9808 1.9834 2.0051 1.9844 -1.16%
  QoQ % -0.90% -0.02% -0.65% -0.13% -1.08% 1.04% -
  Horiz. % 98.26% 99.15% 99.17% 99.82% 99.95% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.2800 3.1000 2.3100 2.4400 3.6500 3.7700 3.5800 -
P/RPS 7.19 6.35 4.92 5.57 7.49 7.24 7.18 0.09%
  QoQ % 13.23% 29.07% -11.67% -25.63% 3.45% 0.84% -
  Horiz. % 100.14% 88.44% 68.52% 77.58% 104.32% 100.84% 100.00%
P/EPS 101.52 64.13 54.26 295.76 83.65 68.40 62.42 38.18%
  QoQ % 58.30% 18.19% -81.65% 253.57% 22.30% 9.58% -
  Horiz. % 162.64% 102.74% 86.93% 473.82% 134.01% 109.58% 100.00%
EY 0.99 1.56 1.84 0.34 1.20 1.46 1.60 -27.32%
  QoQ % -36.54% -15.22% 441.18% -71.67% -17.81% -8.75% -
  Horiz. % 61.87% 97.50% 115.00% 21.25% 75.00% 91.25% 100.00%
DY 0.91 0.65 1.08 0.00 1.10 0.93 0.98 -4.81%
  QoQ % 40.00% -39.81% 0.00% 0.00% 18.28% -5.10% -
  Horiz. % 92.86% 66.33% 110.20% 0.00% 112.24% 94.90% 100.00%
P/NAPS 1.67 1.56 1.17 1.23 1.84 1.88 1.80 -4.86%
  QoQ % 7.05% 33.33% -4.88% -33.15% -2.13% 4.44% -
  Horiz. % 92.78% 86.67% 65.00% 68.33% 102.22% 104.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 -
Price 3.0900 2.9800 2.6100 2.2200 2.9500 4.0200 4.0700 -
P/RPS 6.77 6.11 5.56 5.07 6.06 7.72 8.17 -11.75%
  QoQ % 10.80% 9.89% 9.66% -16.34% -21.50% -5.51% -
  Horiz. % 82.86% 74.79% 68.05% 62.06% 74.17% 94.49% 100.00%
P/EPS 95.64 61.65 61.30 269.10 67.61 72.93 70.96 21.95%
  QoQ % 55.13% 0.57% -77.22% 298.02% -7.29% 2.78% -
  Horiz. % 134.78% 86.88% 86.39% 379.23% 95.28% 102.78% 100.00%
EY 1.05 1.62 1.63 0.37 1.48 1.37 1.41 -17.80%
  QoQ % -35.19% -0.61% 340.54% -75.00% 8.03% -2.84% -
  Horiz. % 74.47% 114.89% 115.60% 26.24% 104.96% 97.16% 100.00%
DY 0.97 0.67 0.96 0.00 1.36 0.87 0.86 8.33%
  QoQ % 44.78% -30.21% 0.00% 0.00% 56.32% 1.16% -
  Horiz. % 112.79% 77.91% 111.63% 0.00% 158.14% 101.16% 100.00%
P/NAPS 1.57 1.50 1.32 1.12 1.49 2.00 2.05 -16.25%
  QoQ % 4.67% 13.64% 17.86% -24.83% -25.50% -2.44% -
  Horiz. % 76.59% 73.17% 64.39% 54.63% 72.68% 97.56% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers