Highlights

[UNISEM] QoQ TTM Result on 2016-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 03-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -0.91%    YoY -     47.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,410,073 1,365,220 1,322,780 1,312,616 1,320,276 1,298,176 1,260,425 7.77%
  QoQ % 3.29% 3.21% 0.77% -0.58% 1.70% 3.00% -
  Horiz. % 111.87% 108.31% 104.95% 104.14% 104.75% 103.00% 100.00%
PBT 205,683 199,594 187,158 189,327 191,439 184,556 173,105 12.19%
  QoQ % 3.05% 6.64% -1.15% -1.10% 3.73% 6.62% -
  Horiz. % 118.82% 115.30% 108.12% 109.37% 110.59% 106.62% 100.00%
Tax -27,471 -26,136 -23,815 -16,385 -16,651 -15,906 -15,857 44.29%
  QoQ % -5.11% -9.75% -45.35% 1.60% -4.68% -0.31% -
  Horiz. % 173.24% 164.82% 150.19% 103.33% 105.01% 100.31% 100.00%
NP 178,212 173,458 163,343 172,942 174,788 168,650 157,248 8.71%
  QoQ % 2.74% 6.19% -5.55% -1.06% 3.64% 7.25% -
  Horiz. % 113.33% 110.31% 103.88% 109.98% 111.15% 107.25% 100.00%
NP to SH 176,957 172,496 162,289 171,376 172,946 166,701 155,539 8.99%
  QoQ % 2.59% 6.29% -5.30% -0.91% 3.75% 7.18% -
  Horiz. % 113.77% 110.90% 104.34% 110.18% 111.19% 107.18% 100.00%
Tax Rate 13.36 % 13.09 % 12.72 % 8.65 % 8.70 % 8.62 % 9.16 % 28.64%
  QoQ % 2.06% 2.91% 47.05% -0.57% 0.93% -5.90% -
  Horiz. % 145.85% 142.90% 138.86% 94.43% 94.98% 94.10% 100.00%
Total Cost 1,231,861 1,191,762 1,159,437 1,139,674 1,145,488 1,129,526 1,103,177 7.64%
  QoQ % 3.36% 2.79% 1.73% -0.51% 1.41% 2.39% -
  Horiz. % 111.66% 108.03% 105.10% 103.31% 103.84% 102.39% 100.00%
Net Worth 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 5.09%
  QoQ % 0.12% 2.89% 4.12% 2.23% 0.85% -2.59% -
  Horiz. % 107.72% 107.59% 104.57% 100.43% 98.24% 97.41% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 80,721 80,721 80,721 80,721 55,257 29,778 29,778 94.53%
  QoQ % 0.00% 0.00% 0.00% 46.08% 85.56% 0.00% -
  Horiz. % 271.07% 271.07% 271.07% 271.07% 185.56% 100.00% 100.00%
Div Payout % 45.62 % 46.80 % 49.74 % 47.10 % 31.95 % 17.86 % 19.15 % 78.47%
  QoQ % -2.52% -5.91% 5.61% 47.42% 78.89% -6.74% -
  Horiz. % 238.22% 244.39% 259.74% 245.95% 166.84% 93.26% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 5.09%
  QoQ % 0.12% 2.89% 4.12% 2.23% 0.85% -2.59% -
  Horiz. % 107.72% 107.59% 104.57% 100.43% 98.24% 97.41% 100.00%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.64 % 12.71 % 12.35 % 13.18 % 13.24 % 12.99 % 12.48 % 0.85%
  QoQ % -0.55% 2.91% -6.30% -0.45% 1.92% 4.09% -
  Horiz. % 101.28% 101.84% 98.96% 105.61% 106.09% 104.09% 100.00%
ROE 12.15 % 11.86 % 11.48 % 12.62 % 13.02 % 12.66 % 11.51 % 3.68%
  QoQ % 2.45% 3.31% -9.03% -3.07% 2.84% 9.99% -
  Horiz. % 105.56% 103.04% 99.74% 109.64% 113.12% 109.99% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 192.15 186.04 180.26 178.87 179.92 176.90 171.76 7.77%
  QoQ % 3.28% 3.21% 0.78% -0.58% 1.71% 2.99% -
  Horiz. % 111.87% 108.31% 104.95% 104.14% 104.75% 102.99% 100.00%
EPS 24.11 23.51 22.12 23.35 23.57 22.72 21.20 8.96%
  QoQ % 2.55% 6.28% -5.27% -0.93% 3.74% 7.17% -
  Horiz. % 113.73% 110.90% 104.34% 110.14% 111.18% 107.17% 100.00%
DPS 11.00 11.00 11.00 11.00 7.53 4.06 4.06 94.47%
  QoQ % 0.00% 0.00% 0.00% 46.08% 85.47% 0.00% -
  Horiz. % 270.94% 270.94% 270.94% 270.94% 185.47% 100.00% 100.00%
NAPS 1.9844 1.9820 1.9264 1.8501 1.8098 1.7945 1.8422 5.09%
  QoQ % 0.12% 2.89% 4.12% 2.23% 0.85% -2.59% -
  Horiz. % 107.72% 107.59% 104.57% 100.43% 98.24% 97.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 192.15 186.04 180.26 178.87 179.92 176.90 171.76 7.77%
  QoQ % 3.28% 3.21% 0.78% -0.58% 1.71% 2.99% -
  Horiz. % 111.87% 108.31% 104.95% 104.14% 104.75% 102.99% 100.00%
EPS 24.11 23.51 22.12 23.35 23.57 22.72 21.20 8.96%
  QoQ % 2.55% 6.28% -5.27% -0.93% 3.74% 7.17% -
  Horiz. % 113.73% 110.90% 104.34% 110.14% 111.18% 107.17% 100.00%
DPS 11.00 11.00 11.00 11.00 7.53 4.06 4.06 94.47%
  QoQ % 0.00% 0.00% 0.00% 46.08% 85.47% 0.00% -
  Horiz. % 270.94% 270.94% 270.94% 270.94% 185.47% 100.00% 100.00%
NAPS 1.9844 1.9820 1.9264 1.8501 1.8098 1.7945 1.8422 5.09%
  QoQ % 0.12% 2.89% 4.12% 2.23% 0.85% -2.59% -
  Horiz. % 107.72% 107.59% 104.57% 100.43% 98.24% 97.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.5800 3.1400 2.3600 2.5200 2.4000 2.2200 2.3800 -
P/RPS 1.86 1.69 1.31 1.41 1.33 1.25 1.39 21.45%
  QoQ % 10.06% 29.01% -7.09% 6.02% 6.40% -10.07% -
  Horiz. % 133.81% 121.58% 94.24% 101.44% 95.68% 89.93% 100.00%
P/EPS 14.85 13.36 10.67 10.79 10.18 9.77 11.23 20.50%
  QoQ % 11.15% 25.21% -1.11% 5.99% 4.20% -13.00% -
  Horiz. % 132.24% 118.97% 95.01% 96.08% 90.65% 87.00% 100.00%
EY 6.74 7.49 9.37 9.27 9.82 10.23 8.91 -16.99%
  QoQ % -10.01% -20.06% 1.08% -5.60% -4.01% 14.81% -
  Horiz. % 75.65% 84.06% 105.16% 104.04% 110.21% 114.81% 100.00%
DY 3.07 3.50 4.66 4.37 3.14 1.83 1.71 47.77%
  QoQ % -12.29% -24.89% 6.64% 39.17% 71.58% 7.02% -
  Horiz. % 179.53% 204.68% 272.51% 255.56% 183.63% 107.02% 100.00%
P/NAPS 1.80 1.58 1.23 1.36 1.33 1.24 1.29 24.89%
  QoQ % 13.92% 28.46% -9.56% 2.26% 7.26% -3.88% -
  Horiz. % 139.53% 122.48% 95.35% 105.43% 103.10% 96.12% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 08/08/17 25/04/17 23/02/17 03/11/16 05/08/16 26/04/16 23/02/16 -
Price 4.0700 3.2600 2.7400 2.4500 2.5500 2.1800 2.2400 -
P/RPS 2.12 1.75 1.52 1.37 1.42 1.23 1.30 38.59%
  QoQ % 21.14% 15.13% 10.95% -3.52% 15.45% -5.38% -
  Horiz. % 163.08% 134.62% 116.92% 105.38% 109.23% 94.62% 100.00%
P/EPS 16.88 13.87 12.39 10.49 10.82 9.60 10.57 36.66%
  QoQ % 21.70% 11.95% 18.11% -3.05% 12.71% -9.18% -
  Horiz. % 159.70% 131.22% 117.22% 99.24% 102.37% 90.82% 100.00%
EY 5.92 7.21 8.07 9.53 9.24 10.42 9.46 -26.86%
  QoQ % -17.89% -10.66% -15.32% 3.14% -11.32% 10.15% -
  Horiz. % 62.58% 76.22% 85.31% 100.74% 97.67% 110.15% 100.00%
DY 2.70 3.37 4.01 4.49 2.95 1.86 1.81 30.59%
  QoQ % -19.88% -15.96% -10.69% 52.20% 58.60% 2.76% -
  Horiz. % 149.17% 186.19% 221.55% 248.07% 162.98% 102.76% 100.00%
P/NAPS 2.05 1.64 1.42 1.32 1.41 1.21 1.22 41.38%
  QoQ % 25.00% 15.49% 7.58% -6.38% 16.53% -0.82% -
  Horiz. % 168.03% 134.43% 116.39% 108.20% 115.57% 99.18% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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