Highlights

[UNISEM] QoQ Quarter Result on 2019-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -74.19%    YoY -     0.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 319,832 316,316 311,927 303,130 331,822 354,705 343,198 -4.58%
  QoQ % 1.11% 1.41% 2.90% -8.65% -6.45% 3.35% -
  Horiz. % 93.19% 92.17% 90.89% 88.33% 96.69% 103.35% 100.00%
PBT -22,889 9,778 19,624 7,108 27,756 39,373 36,222 -
  QoQ % -334.09% -50.17% 176.08% -74.39% -29.50% 8.70% -
  Horiz. % -63.19% 26.99% 54.18% 19.62% 76.63% 108.70% 100.00%
Tax -4,107 -13,317 -5,396 -1,062 -4,329 -4,367 -5,147 -13.94%
  QoQ % 69.16% -146.79% -408.10% 75.47% 0.87% 15.15% -
  Horiz. % 79.79% 258.73% 104.84% 20.63% 84.11% 84.85% 100.00%
NP -26,996 -3,539 14,228 6,046 23,427 35,006 31,075 -
  QoQ % -662.81% -124.87% 135.33% -74.19% -33.08% 12.65% -
  Horiz. % -86.87% -11.39% 45.79% 19.46% 75.39% 112.65% 100.00%
NP to SH -26,850 -3,205 14,451 6,062 23,491 35,147 31,142 -
  QoQ % -737.75% -122.18% 138.39% -74.19% -33.16% 12.86% -
  Horiz. % -86.22% -10.29% 46.40% 19.47% 75.43% 112.86% 100.00%
Tax Rate - % 136.19 % 27.50 % 14.94 % 15.60 % 11.09 % 14.21 % -
  QoQ % 0.00% 395.24% 84.07% -4.23% 40.67% -21.96% -
  Horiz. % 0.00% 958.41% 193.53% 105.14% 109.78% 78.04% 100.00%
Total Cost 346,828 319,855 297,699 297,084 308,395 319,699 312,123 7.26%
  QoQ % 8.43% 7.44% 0.21% -3.67% -3.54% 2.43% -
  Horiz. % 111.12% 102.48% 95.38% 95.18% 98.81% 102.43% 100.00%
Net Worth 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% -0.02% -
  Horiz. % 93.85% 96.49% 99.07% 100.06% 99.08% 99.98% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 14,541 14,541 14,541 - 21,812 14,541 18,285 -14.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% -20.48% -
  Horiz. % 79.52% 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% 0.00% 124.46% -29.55% -
  Horiz. % 0.00% 0.00% 171.37% 0.00% 158.14% 70.45% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% -0.02% -
  Horiz. % 93.85% 96.49% 99.07% 100.06% 99.08% 99.98% 100.00%
NOSH 727,086 727,086 727,085 727,085 727,085 727,085 731,433 -0.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.59% -
  Horiz. % 99.41% 99.41% 99.41% 99.41% 99.41% 99.41% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.44 % -1.12 % 4.56 % 1.99 % 7.06 % 9.87 % 9.05 % -
  QoQ % -653.57% -124.56% 129.15% -71.81% -28.47% 9.06% -
  Horiz. % -93.26% -12.38% 50.39% 21.99% 78.01% 109.06% 100.00%
ROE -1.98 % -0.23 % 1.01 % 0.42 % 1.64 % 2.43 % 2.16 % -
  QoQ % -760.87% -122.77% 140.48% -74.39% -32.51% 12.50% -
  Horiz. % -91.67% -10.65% 46.76% 19.44% 75.93% 112.50% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 43.99 43.50 42.90 41.69 45.64 48.78 46.92 -4.20%
  QoQ % 1.13% 1.40% 2.90% -8.65% -6.44% 3.96% -
  Horiz. % 93.76% 92.71% 91.43% 88.85% 97.27% 103.96% 100.00%
EPS -3.69 -0.44 1.99 0.83 3.23 4.83 4.26 -
  QoQ % -738.64% -122.11% 139.76% -74.30% -33.13% 13.38% -
  Horiz. % -86.62% -10.33% 46.71% 19.48% 75.82% 113.38% 100.00%
DPS 2.00 2.00 2.00 0.00 3.00 2.00 2.50 -13.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% -20.00% -
  Horiz. % 80.00% 80.00% 80.00% 0.00% 120.00% 80.00% 100.00%
NAPS 1.8640 1.9165 1.9678 1.9873 1.9679 1.9859 1.9744 -3.75%
  QoQ % -2.74% -2.61% -0.98% 0.99% -0.91% 0.58% -
  Horiz. % 94.41% 97.07% 99.67% 100.65% 99.67% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 43.58 43.10 42.51 41.31 45.22 48.34 46.77 -4.59%
  QoQ % 1.11% 1.39% 2.90% -8.65% -6.45% 3.36% -
  Horiz. % 93.18% 92.15% 90.89% 88.33% 96.69% 103.36% 100.00%
EPS -3.66 -0.44 1.97 0.83 3.20 4.79 4.24 -
  QoQ % -731.82% -122.34% 137.35% -74.06% -33.19% 12.97% -
  Horiz. % -86.32% -10.38% 46.46% 19.58% 75.47% 112.97% 100.00%
DPS 1.98 1.98 1.98 0.00 2.97 1.98 2.49 -14.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% -20.48% -
  Horiz. % 79.52% 79.52% 79.52% 0.00% 119.28% 79.52% 100.00%
NAPS 1.8469 1.8989 1.9497 1.9690 1.9498 1.9676 1.9679 -4.13%
  QoQ % -2.74% -2.61% -0.98% 0.98% -0.90% -0.02% -
  Horiz. % 93.85% 96.49% 99.08% 100.06% 99.08% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.1600 1.9300 2.4600 2.6500 3.2800 3.1000 2.3100 -
P/RPS 4.91 4.44 5.73 6.36 7.19 6.35 4.92 -0.14%
  QoQ % 10.59% -22.51% -9.91% -11.54% 13.23% 29.07% -
  Horiz. % 99.80% 90.24% 116.46% 129.27% 146.14% 129.07% 100.00%
P/EPS -58.49 -437.84 123.77 317.85 101.52 64.13 54.26 -
  QoQ % 86.64% -453.75% -61.06% 213.09% 58.30% 18.19% -
  Horiz. % -107.80% -806.93% 228.11% 585.79% 187.10% 118.19% 100.00%
EY -1.71 -0.23 0.81 0.31 0.99 1.56 1.84 -
  QoQ % -643.48% -128.40% 161.29% -68.69% -36.54% -15.22% -
  Horiz. % -92.93% -12.50% 44.02% 16.85% 53.80% 84.78% 100.00%
DY 0.93 1.04 0.81 0.00 0.91 0.65 1.08 -9.46%
  QoQ % -10.58% 28.40% 0.00% 0.00% 40.00% -39.81% -
  Horiz. % 86.11% 96.30% 75.00% 0.00% 84.26% 60.19% 100.00%
P/NAPS 1.16 1.01 1.25 1.33 1.67 1.56 1.17 -0.57%
  QoQ % 14.85% -19.20% -6.02% -20.36% 7.05% 33.33% -
  Horiz. % 99.15% 86.32% 106.84% 113.68% 142.74% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 -
Price 2.2100 2.5600 2.1400 2.5000 3.0900 2.9800 2.6100 -
P/RPS 5.02 5.88 4.99 6.00 6.77 6.11 5.56 -6.57%
  QoQ % -14.63% 17.84% -16.83% -11.37% 10.80% 9.89% -
  Horiz. % 90.29% 105.76% 89.75% 107.91% 121.76% 109.89% 100.00%
P/EPS -59.85 -580.76 107.67 299.85 95.64 61.65 61.30 -
  QoQ % 89.69% -639.39% -64.09% 213.52% 55.13% 0.57% -
  Horiz. % -97.63% -947.41% 175.64% 489.15% 156.02% 100.57% 100.00%
EY -1.67 -0.17 0.93 0.33 1.05 1.62 1.63 -
  QoQ % -882.35% -118.28% 181.82% -68.57% -35.19% -0.61% -
  Horiz. % -102.45% -10.43% 57.06% 20.25% 64.42% 99.39% 100.00%
DY 0.90 0.78 0.93 0.00 0.97 0.67 0.96 -4.20%
  QoQ % 15.38% -16.13% 0.00% 0.00% 44.78% -30.21% -
  Horiz. % 93.75% 81.25% 96.88% 0.00% 101.04% 69.79% 100.00%
P/NAPS 1.19 1.34 1.09 1.26 1.57 1.50 1.32 -6.66%
  QoQ % -11.19% 22.94% -13.49% -19.75% 4.67% 13.64% -
  Horiz. % 90.15% 101.52% 82.58% 95.45% 118.94% 113.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

649  291  544  440 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.010.00 
 PHB 0.02+0.005 
 ANZO 0.23+0.05 
 IRIS 0.23+0.025 
 DGB 0.030.00 
 KNM 0.225+0.01 
 SANICHI 0.090.00 
 VIVOCOM 0.045+0.01 
 PDZ 0.085+0.015 
 VELESTO 0.1550.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers