[UNISEM] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
08-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 2.59%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,427,030 1,465,727 1,470,446 1,410,073 1,365,220 1,322,780 1,312,616 5.73%
PBT 137,629 180,779 206,976 205,683 199,594 187,158 189,327 -19.16%
Tax -15,279 -19,375 -26,624 -27,471 -26,136 -23,815 -16,385 -4.55%
NP 122,350 161,404 180,352 178,212 173,458 163,343 172,942 -20.62%
-
NP to SH 120,611 159,461 178,775 176,957 172,496 162,289 171,376 -20.89%
-
Tax Rate 11.10% 10.72% 12.86% 13.36% 13.09% 12.72% 8.65% -
Total Cost 1,304,680 1,304,323 1,290,094 1,231,861 1,191,762 1,159,437 1,139,674 9.44%
-
Net Worth 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 4.66%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 80,721 80,721 80,721 80,721 80,721 80,721 80,721 0.00%
Div Payout % 66.93% 50.62% 45.15% 45.62% 46.80% 49.74% 47.10% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,453,572 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 4.66%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.57% 11.01% 12.27% 12.64% 12.71% 12.35% 13.18% -
ROE 8.30% 10.96% 12.15% 12.15% 11.86% 11.48% 12.62% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 194.46 199.74 200.38 192.15 186.04 180.26 178.87 5.73%
EPS 16.44 21.73 24.36 24.11 23.51 22.12 23.35 -20.87%
DPS 11.00 11.00 11.00 11.00 11.00 11.00 11.00 0.00%
NAPS 1.9808 1.9834 2.0051 1.9844 1.982 1.9264 1.8501 4.66%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 88.47 90.87 91.16 87.41 84.63 82.00 81.37 5.74%
EPS 7.48 9.89 11.08 10.97 10.69 10.06 10.62 -20.85%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.9011 0.9023 0.9122 0.9028 0.9017 0.8764 0.8417 4.65%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.44 3.65 3.77 3.58 3.14 2.36 2.52 -
P/RPS 1.25 1.83 1.88 1.86 1.69 1.31 1.41 -7.72%
P/EPS 14.85 16.80 15.47 14.85 13.36 10.67 10.79 23.75%
EY 6.74 5.95 6.46 6.74 7.49 9.37 9.27 -19.15%
DY 4.51 3.01 2.92 3.07 3.50 4.66 4.37 2.12%
P/NAPS 1.23 1.84 1.88 1.80 1.58 1.23 1.36 -6.48%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/04/18 22/02/18 01/11/17 08/08/17 25/04/17 23/02/17 03/11/16 -
Price 2.22 2.95 4.02 4.07 3.26 2.74 2.45 -
P/RPS 1.14 1.48 2.01 2.12 1.75 1.52 1.37 -11.54%
P/EPS 13.51 13.58 16.50 16.88 13.87 12.39 10.49 18.39%
EY 7.40 7.37 6.06 5.92 7.21 8.07 9.53 -15.53%
DY 4.95 3.73 2.74 2.70 3.37 4.01 4.49 6.72%
P/NAPS 1.12 1.49 2.00 2.05 1.64 1.42 1.32 -10.38%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment