[UNISEM] QoQ TTM Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,376,867 1,404,485 1,427,030 1,465,727 1,470,446 1,410,073 1,365,220 0.57% QoQ % -1.97% -1.58% -2.64% -0.32% 4.28% 3.29% - Horiz. % 100.85% 102.88% 104.53% 107.36% 107.71% 103.29% 100.00%
PBT 119,917 125,952 137,629 180,779 206,976 205,683 199,594 -28.78% QoQ % -4.79% -8.48% -23.87% -12.66% 0.63% 3.05% - Horiz. % 60.08% 63.10% 68.95% 90.57% 103.70% 103.05% 100.00%
Tax -14,946 -15,038 -15,279 -19,375 -26,624 -27,471 -26,136 -31.08% QoQ % 0.61% 1.58% 21.14% 27.23% 3.08% -5.11% - Horiz. % 57.19% 57.54% 58.46% 74.13% 101.87% 105.11% 100.00%
NP 104,971 110,914 122,350 161,404 180,352 178,212 173,458 -28.43% QoQ % -5.36% -9.35% -24.20% -10.51% 1.20% 2.74% - Horiz. % 60.52% 63.94% 70.54% 93.05% 103.97% 102.74% 100.00%
NP to SH 104,364 109,664 120,611 159,461 178,775 176,957 172,496 -28.44% QoQ % -4.83% -9.08% -24.36% -10.80% 1.03% 2.59% - Horiz. % 60.50% 63.57% 69.92% 92.44% 103.64% 102.59% 100.00%
Tax Rate 12.46 % 11.94 % 11.10 % 10.72 % 12.86 % 13.36 % 13.09 % -3.23% QoQ % 4.36% 7.57% 3.54% -16.64% -3.74% 2.06% - Horiz. % 95.19% 91.21% 84.80% 81.89% 98.24% 102.06% 100.00%
Total Cost 1,271,896 1,293,571 1,304,680 1,304,323 1,290,094 1,231,861 1,191,762 4.43% QoQ % -1.68% -0.85% 0.03% 1.10% 4.73% 3.36% - Horiz. % 106.72% 108.54% 109.47% 109.44% 108.25% 103.36% 100.00%
Net Worth 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 -0.48% QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% - Horiz. % 99.28% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 62,180 73,323 80,721 80,721 80,721 80,721 80,721 -15.95% QoQ % -15.20% -9.17% 0.00% 0.00% 0.00% 0.00% - Horiz. % 77.03% 90.83% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 59.58 % 66.86 % 66.93 % 50.62 % 45.15 % 45.62 % 46.80 % 17.45% QoQ % -10.89% -0.10% 32.22% 12.12% -1.03% -2.52% - Horiz. % 127.31% 142.86% 143.01% 108.16% 96.47% 97.48% 100.00%
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 -0.48% QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% - Horiz. % 99.28% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
NOSH 727,085 731,433 733,831 733,831 733,831 733,831 733,831 -0.61% QoQ % -0.59% -0.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.08% 99.67% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.62 % 7.90 % 8.57 % 11.01 % 12.27 % 12.64 % 12.71 % -28.88% QoQ % -3.54% -7.82% -22.16% -10.27% -2.93% -0.55% - Horiz. % 59.95% 62.16% 67.43% 86.62% 96.54% 99.45% 100.00%
ROE 7.23 % 7.59 % 8.30 % 10.96 % 12.15 % 12.15 % 11.86 % -28.08% QoQ % -4.74% -8.55% -24.27% -9.79% 0.00% 2.45% - Horiz. % 60.96% 64.00% 69.98% 92.41% 102.45% 102.45% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 189.37 192.02 194.46 199.74 200.38 192.15 186.04 1.19% QoQ % -1.38% -1.25% -2.64% -0.32% 4.28% 3.28% - Horiz. % 101.79% 103.21% 104.53% 107.36% 107.71% 103.28% 100.00%
EPS 14.35 14.99 16.44 21.73 24.36 24.11 23.51 -28.02% QoQ % -4.27% -8.82% -24.34% -10.80% 1.04% 2.55% - Horiz. % 61.04% 63.76% 69.93% 92.43% 103.62% 102.55% 100.00%
DPS 8.50 10.00 11.00 11.00 11.00 11.00 11.00 -15.78% QoQ % -15.00% -9.09% 0.00% 0.00% 0.00% 0.00% - Horiz. % 77.27% 90.91% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9859 1.9744 1.9808 1.9834 2.0051 1.9844 1.9820 0.13% QoQ % 0.58% -0.32% -0.13% -1.08% 1.04% 0.12% - Horiz. % 100.20% 99.62% 99.94% 100.07% 101.17% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 187.63 191.39 194.46 199.74 200.38 192.15 186.04 0.57% QoQ % -1.96% -1.58% -2.64% -0.32% 4.28% 3.28% - Horiz. % 100.85% 102.88% 104.53% 107.36% 107.71% 103.28% 100.00%
EPS 14.22 14.94 16.44 21.73 24.36 24.11 23.51 -28.46% QoQ % -4.82% -9.12% -24.34% -10.80% 1.04% 2.55% - Horiz. % 60.48% 63.55% 69.93% 92.43% 103.62% 102.55% 100.00%
DPS 8.47 9.99 11.00 11.00 11.00 11.00 11.00 -15.98% QoQ % -15.22% -9.18% 0.00% 0.00% 0.00% 0.00% - Horiz. % 77.00% 90.82% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9676 1.9679 1.9808 1.9834 2.0051 1.9844 1.9820 -0.48% QoQ % -0.02% -0.65% -0.13% -1.08% 1.04% 0.12% - Horiz. % 99.27% 99.29% 99.94% 100.07% 101.17% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.1000 2.3100 2.4400 3.6500 3.7700 3.5800 3.1400 -
P/RPS 1.64 1.20 1.25 1.83 1.88 1.86 1.69 -1.98% QoQ % 36.67% -4.00% -31.69% -2.66% 1.08% 10.06% - Horiz. % 97.04% 71.01% 73.96% 108.28% 111.24% 110.06% 100.00%
P/EPS 21.60 15.41 14.85 16.80 15.47 14.85 13.36 37.71% QoQ % 40.17% 3.77% -11.61% 8.60% 4.18% 11.15% - Horiz. % 161.68% 115.34% 111.15% 125.75% 115.79% 111.15% 100.00%
EY 4.63 6.49 6.74 5.95 6.46 6.74 7.49 -27.41% QoQ % -28.66% -3.71% 13.28% -7.89% -4.15% -10.01% - Horiz. % 61.82% 86.65% 89.99% 79.44% 86.25% 89.99% 100.00%
DY 2.74 4.33 4.51 3.01 2.92 3.07 3.50 -15.05% QoQ % -36.72% -3.99% 49.83% 3.08% -4.89% -12.29% - Horiz. % 78.29% 123.71% 128.86% 86.00% 83.43% 87.71% 100.00%
P/NAPS 1.56 1.17 1.23 1.84 1.88 1.80 1.58 -0.84% QoQ % 33.33% -4.88% -33.15% -2.13% 4.44% 13.92% - Horiz. % 98.73% 74.05% 77.85% 116.46% 118.99% 113.92% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 -
Price 2.9800 2.5900 2.2200 2.9500 4.0200 4.0700 3.2600 -
P/RPS 1.57 1.35 1.14 1.48 2.01 2.12 1.75 -6.97% QoQ % 16.30% 18.42% -22.97% -26.37% -5.19% 21.14% - Horiz. % 89.71% 77.14% 65.14% 84.57% 114.86% 121.14% 100.00%
P/EPS 20.76 17.27 13.51 13.58 16.50 16.88 13.87 30.82% QoQ % 20.21% 27.83% -0.52% -17.70% -2.25% 21.70% - Horiz. % 149.68% 124.51% 97.40% 97.91% 118.96% 121.70% 100.00%
EY 4.82 5.79 7.40 7.37 6.06 5.92 7.21 -23.53% QoQ % -16.75% -21.76% 0.41% 21.62% 2.36% -17.89% - Horiz. % 66.85% 80.31% 102.64% 102.22% 84.05% 82.11% 100.00%
DY 2.85 3.86 4.95 3.73 2.74 2.70 3.37 -10.56% QoQ % -26.17% -22.02% 32.71% 36.13% 1.48% -19.88% - Horiz. % 84.57% 114.54% 146.88% 110.68% 81.31% 80.12% 100.00%
P/NAPS 1.50 1.31 1.12 1.49 2.00 2.05 1.64 -5.77% QoQ % 14.50% 16.96% -24.83% -25.50% -2.44% 25.00% - Horiz. % 91.46% 79.88% 68.29% 90.85% 121.95% 125.00% 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.
Comment
Unisem 4Q2017 results.pdf 
