Highlights

[UNISEM] QoQ TTM 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 -     0.01%    YoY -     -20.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,251,205 1,263,195 1,301,584 1,332,855 1,351,276 1,376,867 1,404,485 -7.40%
  QoQ % -0.95% -2.95% -2.35% -1.36% -1.86% -1.97% -
  Horiz. % 89.09% 89.94% 92.67% 94.90% 96.21% 98.03% 100.00%
PBT 13,621 64,266 93,861 110,459 111,063 119,917 125,952 -77.21%
  QoQ % -78.81% -31.53% -15.03% -0.54% -7.38% -4.79% -
  Horiz. % 10.81% 51.02% 74.52% 87.70% 88.18% 95.21% 100.00%
Tax -23,882 -24,104 -15,154 -14,905 -15,230 -14,946 -15,038 36.00%
  QoQ % 0.92% -59.06% -1.67% 2.13% -1.90% 0.61% -
  Horiz. % 158.81% 160.29% 100.77% 99.12% 101.28% 99.39% 100.00%
NP -10,261 40,162 78,707 95,554 95,833 104,971 110,914 -
  QoQ % -125.55% -48.97% -17.63% -0.29% -8.71% -5.36% -
  Horiz. % -9.25% 36.21% 70.96% 86.15% 86.40% 94.64% 100.00%
NP to SH -9,542 40,799 79,151 95,842 95,834 104,364 109,664 -
  QoQ % -123.39% -48.45% -17.42% 0.01% -8.17% -4.83% -
  Horiz. % -8.70% 37.20% 72.18% 87.40% 87.39% 95.17% 100.00%
Tax Rate 175.33 % 37.51 % 16.15 % 13.49 % 13.71 % 12.46 % 11.94 % 496.73%
  QoQ % 367.42% 132.26% 19.72% -1.60% 10.03% 4.36% -
  Horiz. % 1,468.43% 314.15% 135.26% 112.98% 114.82% 104.36% 100.00%
Total Cost 1,261,466 1,223,033 1,222,877 1,237,301 1,255,443 1,271,896 1,293,571 -1.66%
  QoQ % 3.14% 0.01% -1.17% -1.45% -1.29% -1.68% -
  Horiz. % 97.52% 94.55% 94.53% 95.65% 97.05% 98.32% 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 43,625 50,896 50,896 54,640 54,640 62,180 73,323 -29.19%
  QoQ % -14.29% 0.00% -6.85% 0.00% -12.13% -15.20% -
  Horiz. % 59.50% 69.41% 69.41% 74.52% 74.52% 84.80% 100.00%
Div Payout % - % 124.75 % 64.30 % 57.01 % 57.02 % 59.58 % 66.86 % -
  QoQ % 0.00% 94.01% 12.79% -0.02% -4.30% -10.89% -
  Horiz. % 0.00% 186.58% 96.17% 85.27% 85.28% 89.11% 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 -0.82 % 3.18 % 6.05 % 7.17 % 7.09 % 7.62 % 7.90 % -
  QoQ % -125.79% -47.44% -15.62% 1.13% -6.96% -3.54% -
  Horiz. % -10.38% 40.25% 76.58% 90.76% 89.75% 96.46% 100.00%
ROE -0.70 % 2.93 % 5.53 % 6.63 % 6.70 % 7.23 % 7.59 % -
  QoQ % -123.89% -47.02% -16.59% -1.04% -7.33% -4.74% -
  Horiz. % -9.22% 38.60% 72.86% 87.35% 88.27% 95.26% 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 172.08 173.73 179.01 183.31 185.85 189.37 192.02 -7.03%
  QoQ % -0.95% -2.95% -2.35% -1.37% -1.86% -1.38% -
  Horiz. % 89.62% 90.47% 93.22% 95.46% 96.79% 98.62% 100.00%
EPS -1.31 5.61 10.89 13.18 13.18 14.35 14.99 -
  QoQ % -123.35% -48.48% -17.37% 0.00% -8.15% -4.27% -
  Horiz. % -8.74% 37.42% 72.65% 87.93% 87.93% 95.73% 100.00%
DPS 6.00 7.00 7.00 7.50 7.50 8.50 10.00 -28.80%
  QoQ % -14.29% 0.00% -6.67% 0.00% -11.76% -15.00% -
  Horiz. % 60.00% 70.00% 70.00% 75.00% 75.00% 85.00% 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 - 785,464
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 159.30 160.82 165.71 169.69 172.04 175.29 178.81 -7.39%
  QoQ % -0.95% -2.95% -2.35% -1.37% -1.85% -1.97% -
  Horiz. % 89.09% 89.94% 92.67% 94.90% 96.21% 98.03% 100.00%
EPS -1.21 5.19 10.08 12.20 12.20 13.29 13.96 -
  QoQ % -123.31% -48.51% -17.38% 0.00% -8.20% -4.80% -
  Horiz. % -8.67% 37.18% 72.21% 87.39% 87.39% 95.20% 100.00%
DPS 5.55 6.48 6.48 6.96 6.96 7.92 9.34 -29.25%
  QoQ % -14.35% 0.00% -6.90% 0.00% -12.12% -15.20% -
  Horiz. % 59.42% 69.38% 69.38% 74.52% 74.52% 84.80% 100.00%
NAPS 1.7255 1.7741 1.8215 1.8396 1.8216 1.8383 1.8386 -4.13%
  QoQ % -2.74% -2.60% -0.98% 0.99% -0.91% -0.02% -
  Horiz. % 93.85% 96.49% 99.07% 100.05% 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 1.26 1.11 1.37 1.45 1.76 1.64 1.20 3.30%
  QoQ % 13.51% -18.98% -5.52% -17.61% 7.32% 36.67% -
  Horiz. % 105.00% 92.50% 114.17% 120.83% 146.67% 136.67% 100.00%
P/EPS -164.59 34.39 22.60 20.10 24.89 21.60 15.41 -
  QoQ % -578.60% 52.17% 12.44% -19.24% 15.23% 40.17% -
  Horiz. % -1,068.07% 223.17% 146.66% 130.43% 161.52% 140.17% 100.00%
EY -0.61 2.91 4.43 4.97 4.02 4.63 6.49 -
  QoQ % -120.96% -34.31% -10.87% 23.63% -13.17% -28.66% -
  Horiz. % -9.40% 44.84% 68.26% 76.58% 61.94% 71.34% 100.00%
DY 2.78 3.63 2.85 2.83 2.29 2.74 4.33 -25.52%
  QoQ % -23.42% 27.37% 0.71% 23.58% -16.42% -36.72% -
  Horiz. % 64.20% 83.83% 65.82% 65.36% 52.89% 63.28% 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 2.5900 -
P/RPS 1.28 1.47 1.20 1.36 1.66 1.57 1.35 -3.48%
  QoQ % -12.93% 22.50% -11.76% -18.07% 5.73% 16.30% -
  Horiz. % 94.81% 108.89% 88.89% 100.74% 122.96% 116.30% 100.00%
P/EPS -168.40 45.62 19.66 18.97 23.44 20.76 17.27 -
  QoQ % -469.14% 132.04% 3.64% -19.07% 12.91% 20.21% -
  Horiz. % -975.10% 264.16% 113.84% 109.84% 135.73% 120.21% 100.00%
EY -0.59 2.19 5.09 5.27 4.27 4.82 5.79 -
  QoQ % -126.94% -56.97% -3.42% 23.42% -11.41% -16.75% -
  Horiz. % -10.19% 37.82% 87.91% 91.02% 73.75% 83.25% 100.00%
DY 2.71 2.73 3.27 3.00 2.43 2.85 3.86 -20.96%
  QoQ % -0.73% -16.51% 9.00% 23.46% -14.74% -26.17% -
  Horiz. % 70.21% 70.73% 84.72% 77.72% 62.95% 73.83% 100.00%
P/NAPS 1.19 1.34 1.09 1.26 1.57 1.50 1.31 -6.19%
  QoQ % -11.19% 22.94% -13.49% -19.75% 4.67% 14.50% -
  Horiz. % 90.84% 102.29% 83.21% 96.18% 119.85% 114.50% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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