Highlights

[UNISEM] QoQ TTM Result on 2018-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -4.83%    YoY -     -41.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,301,584 1,332,855 1,351,276 1,376,867 1,404,485 1,427,030 1,465,727 -7.63%
  QoQ % -2.35% -1.36% -1.86% -1.97% -1.58% -2.64% -
  Horiz. % 88.80% 90.93% 92.19% 93.94% 95.82% 97.36% 100.00%
PBT 93,861 110,459 111,063 119,917 125,952 137,629 180,779 -35.48%
  QoQ % -15.03% -0.54% -7.38% -4.79% -8.48% -23.87% -
  Horiz. % 51.92% 61.10% 61.44% 66.33% 69.67% 76.13% 100.00%
Tax -15,154 -14,905 -15,230 -14,946 -15,038 -15,279 -19,375 -15.15%
  QoQ % -1.67% 2.13% -1.90% 0.61% 1.58% 21.14% -
  Horiz. % 78.21% 76.93% 78.61% 77.14% 77.62% 78.86% 100.00%
NP 78,707 95,554 95,833 104,971 110,914 122,350 161,404 -38.13%
  QoQ % -17.63% -0.29% -8.71% -5.36% -9.35% -24.20% -
  Horiz. % 48.76% 59.20% 59.37% 65.04% 68.72% 75.80% 100.00%
NP to SH 79,151 95,842 95,834 104,364 109,664 120,611 159,461 -37.39%
  QoQ % -17.42% 0.01% -8.17% -4.83% -9.08% -24.36% -
  Horiz. % 49.64% 60.10% 60.10% 65.45% 68.77% 75.64% 100.00%
Tax Rate 16.15 % 13.49 % 13.71 % 12.46 % 11.94 % 11.10 % 10.72 % 31.52%
  QoQ % 19.72% -1.60% 10.03% 4.36% 7.57% 3.54% -
  Horiz. % 150.65% 125.84% 127.89% 116.23% 111.38% 103.54% 100.00%
Total Cost 1,222,877 1,237,301 1,255,443 1,271,896 1,293,571 1,304,680 1,304,323 -4.22%
  QoQ % -1.17% -1.45% -1.29% -1.68% -0.85% 0.03% -
  Horiz. % 93.76% 94.86% 96.25% 97.51% 99.18% 100.03% 100.00%
Net Worth 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 50,896 54,640 54,640 62,180 73,323 80,721 80,721 -26.53%
  QoQ % -6.85% 0.00% -12.13% -15.20% -9.17% 0.00% -
  Horiz. % 63.05% 67.69% 67.69% 77.03% 90.83% 100.00% 100.00%
Div Payout % 64.30 % 57.01 % 57.02 % 59.58 % 66.86 % 66.93 % 50.62 % 17.34%
  QoQ % 12.79% -0.02% -4.30% -10.89% -0.10% 32.22% -
  Horiz. % 127.02% 112.62% 112.64% 117.70% 132.08% 132.22% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
NOSH 727,085 727,085 727,085 727,085 731,433 733,831 733,831 -0.62%
  QoQ % 0.00% 0.00% 0.00% -0.59% -0.33% 0.00% -
  Horiz. % 99.08% 99.08% 99.08% 99.08% 99.67% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.05 % 7.17 % 7.09 % 7.62 % 7.90 % 8.57 % 11.01 % -32.99%
  QoQ % -15.62% 1.13% -6.96% -3.54% -7.82% -22.16% -
  Horiz. % 54.95% 65.12% 64.40% 69.21% 71.75% 77.84% 100.00%
ROE 5.53 % 6.63 % 6.70 % 7.23 % 7.59 % 8.30 % 10.96 % -36.70%
  QoQ % -16.59% -1.04% -7.33% -4.74% -8.55% -24.27% -
  Horiz. % 50.46% 60.49% 61.13% 65.97% 69.25% 75.73% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 179.01 183.31 185.85 189.37 192.02 194.46 199.74 -7.06%
  QoQ % -2.35% -1.37% -1.86% -1.38% -1.25% -2.64% -
  Horiz. % 89.62% 91.77% 93.05% 94.81% 96.13% 97.36% 100.00%
EPS 10.89 13.18 13.18 14.35 14.99 16.44 21.73 -36.99%
  QoQ % -17.37% 0.00% -8.15% -4.27% -8.82% -24.34% -
  Horiz. % 50.12% 60.65% 60.65% 66.04% 68.98% 75.66% 100.00%
DPS 7.00 7.50 7.50 8.50 10.00 11.00 11.00 -26.08%
  QoQ % -6.67% 0.00% -11.76% -15.00% -9.09% 0.00% -
  Horiz. % 63.64% 68.18% 68.18% 77.27% 90.91% 100.00% 100.00%
NAPS 1.9678 1.9873 1.9679 1.9859 1.9744 1.9808 1.9834 -0.53%
  QoQ % -0.98% 0.99% -0.91% 0.58% -0.32% -0.13% -
  Horiz. % 99.21% 100.20% 99.22% 100.13% 99.55% 99.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 165.71 169.69 172.04 175.29 178.81 181.68 186.61 -7.63%
  QoQ % -2.35% -1.37% -1.85% -1.97% -1.58% -2.64% -
  Horiz. % 88.80% 90.93% 92.19% 93.93% 95.82% 97.36% 100.00%
EPS 10.08 12.20 12.20 13.29 13.96 15.36 20.30 -37.37%
  QoQ % -17.38% 0.00% -8.20% -4.80% -9.11% -24.33% -
  Horiz. % 49.66% 60.10% 60.10% 65.47% 68.77% 75.67% 100.00%
DPS 6.48 6.96 6.96 7.92 9.34 10.28 10.28 -26.55%
  QoQ % -6.90% 0.00% -12.12% -15.20% -9.14% 0.00% -
  Horiz. % 63.04% 67.70% 67.70% 77.04% 90.86% 100.00% 100.00%
NAPS 1.8215 1.8396 1.8216 1.8383 1.8386 1.8506 1.8530 -1.14%
  QoQ % -0.98% 0.99% -0.91% -0.02% -0.65% -0.13% -
  Horiz. % 98.30% 99.28% 98.31% 99.21% 99.22% 99.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4600 2.6500 3.2800 3.1000 2.3100 2.4400 3.6500 -
P/RPS 1.37 1.45 1.76 1.64 1.20 1.25 1.83 -17.60%
  QoQ % -5.52% -17.61% 7.32% 36.67% -4.00% -31.69% -
  Horiz. % 74.86% 79.23% 96.17% 89.62% 65.57% 68.31% 100.00%
P/EPS 22.60 20.10 24.89 21.60 15.41 14.85 16.80 21.93%
  QoQ % 12.44% -19.24% 15.23% 40.17% 3.77% -11.61% -
  Horiz. % 134.52% 119.64% 148.15% 128.57% 91.73% 88.39% 100.00%
EY 4.43 4.97 4.02 4.63 6.49 6.74 5.95 -17.90%
  QoQ % -10.87% 23.63% -13.17% -28.66% -3.71% 13.28% -
  Horiz. % 74.45% 83.53% 67.56% 77.82% 109.08% 113.28% 100.00%
DY 2.85 2.83 2.29 2.74 4.33 4.51 3.01 -3.59%
  QoQ % 0.71% 23.58% -16.42% -36.72% -3.99% 49.83% -
  Horiz. % 94.68% 94.02% 76.08% 91.03% 143.85% 149.83% 100.00%
P/NAPS 1.25 1.33 1.67 1.56 1.17 1.23 1.84 -22.78%
  QoQ % -6.02% -20.36% 7.05% 33.33% -4.88% -33.15% -
  Horiz. % 67.93% 72.28% 90.76% 84.78% 63.59% 66.85% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 -
Price 2.1400 2.5000 3.0900 2.9800 2.5900 2.2200 2.9500 -
P/RPS 1.20 1.36 1.66 1.57 1.35 1.14 1.48 -13.08%
  QoQ % -11.76% -18.07% 5.73% 16.30% 18.42% -22.97% -
  Horiz. % 81.08% 91.89% 112.16% 106.08% 91.22% 77.03% 100.00%
P/EPS 19.66 18.97 23.44 20.76 17.27 13.51 13.58 28.06%
  QoQ % 3.64% -19.07% 12.91% 20.21% 27.83% -0.52% -
  Horiz. % 144.77% 139.69% 172.61% 152.87% 127.17% 99.48% 100.00%
EY 5.09 5.27 4.27 4.82 5.79 7.40 7.37 -21.92%
  QoQ % -3.42% 23.42% -11.41% -16.75% -21.76% 0.41% -
  Horiz. % 69.06% 71.51% 57.94% 65.40% 78.56% 100.41% 100.00%
DY 3.27 3.00 2.43 2.85 3.86 4.95 3.73 -8.42%
  QoQ % 9.00% 23.46% -14.74% -26.17% -22.02% 32.71% -
  Horiz. % 87.67% 80.43% 65.15% 76.41% 103.49% 132.71% 100.00%
P/NAPS 1.09 1.26 1.57 1.50 1.31 1.12 1.49 -18.86%
  QoQ % -13.49% -19.75% 4.67% 14.50% 16.96% -24.83% -
  Horiz. % 73.15% 84.56% 105.37% 100.67% 87.92% 75.17% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS