Highlights

[UNISEM] QoQ TTM Result on 2018-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -9.08%    YoY -     -38.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,332,855 1,351,276 1,376,867 1,404,485 1,427,030 1,465,727 1,470,446 -6.35%
  QoQ % -1.36% -1.86% -1.97% -1.58% -2.64% -0.32% -
  Horiz. % 90.64% 91.90% 93.64% 95.51% 97.05% 99.68% 100.00%
PBT 110,459 111,063 119,917 125,952 137,629 180,779 206,976 -34.23%
  QoQ % -0.54% -7.38% -4.79% -8.48% -23.87% -12.66% -
  Horiz. % 53.37% 53.66% 57.94% 60.85% 66.50% 87.34% 100.00%
Tax -14,905 -15,230 -14,946 -15,038 -15,279 -19,375 -26,624 -32.10%
  QoQ % 2.13% -1.90% 0.61% 1.58% 21.14% 27.23% -
  Horiz. % 55.98% 57.20% 56.14% 56.48% 57.39% 72.77% 100.00%
NP 95,554 95,833 104,971 110,914 122,350 161,404 180,352 -34.55%
  QoQ % -0.29% -8.71% -5.36% -9.35% -24.20% -10.51% -
  Horiz. % 52.98% 53.14% 58.20% 61.50% 67.84% 89.49% 100.00%
NP to SH 95,842 95,834 104,364 109,664 120,611 159,461 178,775 -34.03%
  QoQ % 0.01% -8.17% -4.83% -9.08% -24.36% -10.80% -
  Horiz. % 53.61% 53.61% 58.38% 61.34% 67.47% 89.20% 100.00%
Tax Rate 13.49 % 13.71 % 12.46 % 11.94 % 11.10 % 10.72 % 12.86 % 3.24%
  QoQ % -1.60% 10.03% 4.36% 7.57% 3.54% -16.64% -
  Horiz. % 104.90% 106.61% 96.89% 92.85% 86.31% 83.36% 100.00%
Total Cost 1,237,301 1,255,443 1,271,896 1,293,571 1,304,680 1,304,323 1,290,094 -2.75%
  QoQ % -1.45% -1.29% -1.68% -0.85% 0.03% 1.10% -
  Horiz. % 95.91% 97.31% 98.59% 100.27% 101.13% 101.10% 100.00%
Net Worth 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 -1.20%
  QoQ % 0.99% -0.91% -0.02% -0.65% -0.13% -1.08% -
  Horiz. % 98.20% 97.24% 98.13% 98.15% 98.79% 98.92% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 54,640 54,640 62,180 73,323 80,721 80,721 80,721 -22.93%
  QoQ % 0.00% -12.13% -15.20% -9.17% 0.00% 0.00% -
  Horiz. % 67.69% 67.69% 77.03% 90.83% 100.00% 100.00% 100.00%
Div Payout % 57.01 % 57.02 % 59.58 % 66.86 % 66.93 % 50.62 % 45.15 % 16.84%
  QoQ % -0.02% -4.30% -10.89% -0.10% 32.22% 12.12% -
  Horiz. % 126.27% 126.29% 131.96% 148.08% 148.24% 112.12% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 -1.20%
  QoQ % 0.99% -0.91% -0.02% -0.65% -0.13% -1.08% -
  Horiz. % 98.20% 97.24% 98.13% 98.15% 98.79% 98.92% 100.00%
NOSH 727,085 727,085 727,085 731,433 733,831 733,831 733,831 -0.61%
  QoQ % 0.00% 0.00% -0.59% -0.33% 0.00% 0.00% -
  Horiz. % 99.08% 99.08% 99.08% 99.67% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.17 % 7.09 % 7.62 % 7.90 % 8.57 % 11.01 % 12.27 % -30.13%
  QoQ % 1.13% -6.96% -3.54% -7.82% -22.16% -10.27% -
  Horiz. % 58.44% 57.78% 62.10% 64.38% 69.85% 89.73% 100.00%
ROE 6.63 % 6.70 % 7.23 % 7.59 % 8.30 % 10.96 % 12.15 % -33.25%
  QoQ % -1.04% -7.33% -4.74% -8.55% -24.27% -9.79% -
  Horiz. % 54.57% 55.14% 59.51% 62.47% 68.31% 90.21% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 183.31 185.85 189.37 192.02 194.46 199.74 200.38 -5.77%
  QoQ % -1.37% -1.86% -1.38% -1.25% -2.64% -0.32% -
  Horiz. % 91.48% 92.75% 94.51% 95.83% 97.05% 99.68% 100.00%
EPS 13.18 13.18 14.35 14.99 16.44 21.73 24.36 -33.63%
  QoQ % 0.00% -8.15% -4.27% -8.82% -24.34% -10.80% -
  Horiz. % 54.11% 54.11% 58.91% 61.54% 67.49% 89.20% 100.00%
DPS 7.50 7.50 8.50 10.00 11.00 11.00 11.00 -22.55%
  QoQ % 0.00% -11.76% -15.00% -9.09% 0.00% 0.00% -
  Horiz. % 68.18% 68.18% 77.27% 90.91% 100.00% 100.00% 100.00%
NAPS 1.9873 1.9679 1.9859 1.9744 1.9808 1.9834 2.0051 -0.59%
  QoQ % 0.99% -0.91% 0.58% -0.32% -0.13% -1.08% -
  Horiz. % 99.11% 98.14% 99.04% 98.47% 98.79% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 181.63 184.14 187.63 191.39 194.46 199.74 200.38 -6.35%
  QoQ % -1.36% -1.86% -1.96% -1.58% -2.64% -0.32% -
  Horiz. % 90.64% 91.90% 93.64% 95.51% 97.05% 99.68% 100.00%
EPS 13.06 13.06 14.22 14.94 16.44 21.73 24.36 -34.03%
  QoQ % 0.00% -8.16% -4.82% -9.12% -24.34% -10.80% -
  Horiz. % 53.61% 53.61% 58.37% 61.33% 67.49% 89.20% 100.00%
DPS 7.45 7.45 8.47 9.99 11.00 11.00 11.00 -22.90%
  QoQ % 0.00% -12.04% -15.22% -9.18% 0.00% 0.00% -
  Horiz. % 67.73% 67.73% 77.00% 90.82% 100.00% 100.00% 100.00%
NAPS 1.9690 1.9498 1.9676 1.9679 1.9808 1.9834 2.0051 -1.20%
  QoQ % 0.98% -0.90% -0.02% -0.65% -0.13% -1.08% -
  Horiz. % 98.20% 97.24% 98.13% 98.14% 98.79% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.6500 3.2800 3.1000 2.3100 2.4400 3.6500 3.7700 -
P/RPS 1.45 1.76 1.64 1.20 1.25 1.83 1.88 -15.91%
  QoQ % -17.61% 7.32% 36.67% -4.00% -31.69% -2.66% -
  Horiz. % 77.13% 93.62% 87.23% 63.83% 66.49% 97.34% 100.00%
P/EPS 20.10 24.89 21.60 15.41 14.85 16.80 15.47 19.09%
  QoQ % -19.24% 15.23% 40.17% 3.77% -11.61% 8.60% -
  Horiz. % 129.93% 160.89% 139.63% 99.61% 95.99% 108.60% 100.00%
EY 4.97 4.02 4.63 6.49 6.74 5.95 6.46 -16.05%
  QoQ % 23.63% -13.17% -28.66% -3.71% 13.28% -7.89% -
  Horiz. % 76.93% 62.23% 71.67% 100.46% 104.33% 92.11% 100.00%
DY 2.83 2.29 2.74 4.33 4.51 3.01 2.92 -2.07%
  QoQ % 23.58% -16.42% -36.72% -3.99% 49.83% 3.08% -
  Horiz. % 96.92% 78.42% 93.84% 148.29% 154.45% 103.08% 100.00%
P/NAPS 1.33 1.67 1.56 1.17 1.23 1.84 1.88 -20.62%
  QoQ % -20.36% 7.05% 33.33% -4.88% -33.15% -2.13% -
  Horiz. % 70.74% 88.83% 82.98% 62.23% 65.43% 97.87% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 -
Price 2.5000 3.0900 2.9800 2.5900 2.2200 2.9500 4.0200 -
P/RPS 1.36 1.66 1.57 1.35 1.14 1.48 2.01 -22.95%
  QoQ % -18.07% 5.73% 16.30% 18.42% -22.97% -26.37% -
  Horiz. % 67.66% 82.59% 78.11% 67.16% 56.72% 73.63% 100.00%
P/EPS 18.97 23.44 20.76 17.27 13.51 13.58 16.50 9.76%
  QoQ % -19.07% 12.91% 20.21% 27.83% -0.52% -17.70% -
  Horiz. % 114.97% 142.06% 125.82% 104.67% 81.88% 82.30% 100.00%
EY 5.27 4.27 4.82 5.79 7.40 7.37 6.06 -8.90%
  QoQ % 23.42% -11.41% -16.75% -21.76% 0.41% 21.62% -
  Horiz. % 86.96% 70.46% 79.54% 95.54% 122.11% 121.62% 100.00%
DY 3.00 2.43 2.85 3.86 4.95 3.73 2.74 6.24%
  QoQ % 23.46% -14.74% -26.17% -22.02% 32.71% 36.13% -
  Horiz. % 109.49% 88.69% 104.01% 140.88% 180.66% 136.13% 100.00%
P/NAPS 1.26 1.57 1.50 1.31 1.12 1.49 2.00 -26.53%
  QoQ % -19.75% 4.67% 14.50% 16.96% -24.83% -25.50% -
  Horiz. % 63.00% 78.50% 75.00% 65.50% 56.00% 74.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

309  325  580  1026 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 PDZ 0.17-0.02 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.025+0.005 
 MQTECH 0.075-0.005 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 FINTEC 0.100.00 

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