[UNISEM] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

24-Apr-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -24.36%

YoY- -30.08%

Quarter Report

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	1,351,276	1,376,867	1,404,485	1,427,030	1,465,727	1,470,446	1,410,073	-2.79%
YoY %	-1.86%	-1.97%	-1.58%	-2.64%	-0.32%	4.28%	-	-
Horiz. %	95.83%	97.65%	99.60%	101.20%	103.95%	104.28%	100.00%	-
PBT	111,063	119,917	125,952	137,629	180,779	206,976	205,683	-33.61%
YoY %	-7.38%	-4.79%	-8.48%	-23.87%	-12.66%	0.63%	-	-
Horiz. %	54.00%	58.30%	61.24%	66.91%	87.89%	100.63%	100.00%	-
Tax	-15,230	-14,946	-15,038	-15,279	-19,375	-26,624	-27,471	-32.44%
YoY %	-1.90%	0.61%	1.58%	21.14%	27.23%	3.08%	-	-
Horiz. %	55.44%	54.41%	54.74%	55.62%	70.53%	96.92%	100.00%	-
NP	95,833	104,971	110,914	122,350	161,404	180,352	178,212	-33.79%
YoY %	-8.71%	-5.36%	-9.35%	-24.20%	-10.51%	1.20%	-	-
Horiz. %	53.77%	58.90%	62.24%	68.65%	90.57%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,834	104,364	109,664	120,611	159,461	178,775	176,957	-33.48%
YoY %	-8.17%	-4.83%	-9.08%	-24.36%	-10.80%	1.03%	-	-
Horiz. %	54.16%	58.98%	61.97%	68.16%	90.11%	101.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.71%	12.46%	11.94%	11.10%	10.72%	12.86%	13.36%	-
YoY %	10.03%	4.36%	7.57%	3.54%	-16.64%	-3.74%	-	-
Horiz. %	102.62%	93.26%	89.37%	83.08%	80.24%	96.26%	100.00%	-
Total Cost	1,255,443	1,271,896	1,293,571	1,304,680	1,304,323	1,290,094	1,231,861	1.26%
YoY %	-1.29%	-1.68%	-0.85%	0.03%	1.10%	4.73%	-	-
Horiz. %	101.91%	103.25%	105.01%	105.91%	105.88%	104.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,430,832	1,443,919	1,444,142	1,453,572	1,455,480	1,471,404	1,456,214	-1.16%
YoY %	-0.91%	-0.02%	-0.65%	-0.13%	-1.08%	1.04%	-	-
Horiz. %	98.26%	99.16%	99.17%	99.82%	99.95%	101.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	54,640	62,180	73,323	80,721	80,721	80,721	80,721	-22.85%
YoY %	-12.13%	-15.20%	-9.16%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.69%	77.03%	90.84%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	57.02%	59.58%	66.86%	66.93%	50.62%	45.15%	45.62%	-
YoY %	-4.30%	-10.89%	-0.10%	32.22%	12.12%	-1.03%	-	-
Horiz. %	124.99%	130.60%	146.56%	146.71%	110.96%	98.97%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,430,832	1,443,919	1,444,142	1,453,572	1,455,480	1,471,404	1,456,214	-1.16%
YoY %	-0.91%	-0.02%	-0.65%	-0.13%	-1.08%	1.04%	-	-
Horiz. %	98.26%	99.16%	99.17%	99.82%	99.95%	101.04%	100.00%	-
NOSH	733,831	733,831	733,831	733,831	733,831	733,831	733,831	0.00%
YoY %	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	7.09%	7.62%	7.90%	8.57%	11.01%	12.27%	12.64%	-
YoY %	-6.96%	-3.54%	-7.82%	-22.16%	-10.27%	-2.93%	-	-
Horiz. %	56.09%	60.28%	62.50%	67.80%	87.10%	97.07%	100.00%	-
ROE	6.70%	7.23%	7.59%	8.30%	10.96%	12.15%	12.15%	-
YoY %	-7.33%	-4.74%	-8.55%	-24.27%	-9.79%	0.00%	-	-
Horiz. %	55.14%	59.51%	62.47%	68.31%	90.21%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	185.85	189.37	192.02	194.46	199.74	200.38	192.15	-2.19%
YoY %	-1.86%	-1.38%	-1.25%	-2.64%	-0.32%	4.28%	-	-
Horiz. %	96.72%	98.55%	99.93%	101.20%	103.95%	104.28%	100.00%	-
EPS	13.18	14.35	14.99	16.44	21.73	24.36	24.11	-33.06%
YoY %	-8.15%	-4.27%	-8.82%	-24.34%	-10.80%	1.04%	-	-
Horiz. %	54.67%	59.52%	62.17%	68.19%	90.13%	101.04%	100.00%	-
DPS	7.50	8.50	10.00	11.00	11.00	11.00	11.00	-22.47%
YoY %	-11.76%	-15.00%	-9.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	68.18%	77.27%	90.91%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.9679	1.9859	1.9744	1.9808	1.9834	2.0051	1.9844	-0.55%
YoY %	-0.91%	0.58%	-0.32%	-0.13%	-1.08%	1.04%	-	-
Horiz. %	99.17%	100.08%	99.50%	99.82%	99.95%	101.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	83.77	85.36	87.07	88.47	90.87	91.16	87.41	-2.78%
YoY %	-1.86%	-1.96%	-1.58%	-2.64%	-0.32%	4.29%	-	-
Horiz. %	95.84%	97.65%	99.61%	101.21%	103.96%	104.29%	100.00%	-
EPS	5.94	6.47	6.80	7.48	9.89	11.08	10.97	-33.49%
YoY %	-8.19%	-4.85%	-9.09%	-24.37%	-10.74%	1.00%	-	-
Horiz. %	54.15%	58.98%	61.99%	68.19%	90.15%	101.00%	100.00%	-
DPS	3.39	3.85	4.55	5.00	5.00	5.00	5.00	-22.76%
YoY %	-11.95%	-15.38%	-9.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.80%	77.00%	91.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.887	0.8951	0.8953	0.9011	0.9023	0.9122	0.9028	-1.16%
YoY %	-0.90%	-0.02%	-0.64%	-0.13%	-1.09%	1.04%	-	-
Horiz. %	98.25%	99.15%	99.17%	99.81%	99.94%	101.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	3.28	3.10	2.31	2.44	3.65	3.77	3.58	-
P/RPS	1.76	1.64	1.20	1.25	1.83	1.88	1.86	-3.60%
YoY %	7.32%	36.67%	-4.00%	-31.69%	-2.66%	1.08%	-	-
Horiz. %	94.62%	88.17%	64.52%	67.20%	98.39%	101.08%	100.00%	-
P/EPS	24.89	21.60	15.41	14.85	16.80	15.47	14.85	40.96%
YoY %	15.23%	40.17%	3.77%	-11.61%	8.60%	4.18%	-	-
Horiz. %	167.61%	145.45%	103.77%	100.00%	113.13%	104.18%	100.00%	-
EY	4.02	4.63	6.49	6.74	5.95	6.46	6.74	-29.07%
YoY %	-13.17%	-28.66%	-3.71%	13.28%	-7.89%	-4.15%	-	-
Horiz. %	59.64%	68.69%	96.29%	100.00%	88.28%	95.85%	100.00%	-
DY	2.29	2.74	4.33	4.51	3.01	2.92	3.07	-17.70%
YoY %	-16.42%	-36.72%	-3.99%	49.83%	3.08%	-4.89%	-	-
Horiz. %	74.59%	89.25%	141.04%	146.91%	98.05%	95.11%	100.00%	-
P/NAPS	1.67	1.56	1.17	1.23	1.84	1.88	1.80	-4.86%
YoY %	7.05%	33.33%	-4.88%	-33.15%	-2.13%	4.44%	-	-
Horiz. %	92.78%	86.67%	65.00%	68.33%	102.22%	104.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/02/19	01/11/18	02/08/18	24/04/18	22/02/18	01/11/17	08/08/17	-
Price	3.09	2.98	2.59	2.22	2.95	4.02	4.07	-
P/RPS	1.66	1.57	1.35	1.14	1.48	2.01	2.12	-15.00%
YoY %	5.73%	16.30%	18.42%	-22.97%	-26.37%	-5.19%	-	-
Horiz. %	78.30%	74.06%	63.68%	53.77%	69.81%	94.81%	100.00%	-
P/EPS	23.44	20.76	17.27	13.51	13.58	16.50	16.88	24.39%
YoY %	12.91%	20.21%	27.83%	-0.52%	-17.70%	-2.25%	-	-
Horiz. %	138.86%	122.99%	102.31%	80.04%	80.45%	97.75%	100.00%	-
EY	4.27	4.82	5.79	7.40	7.37	6.06	5.92	-19.52%
YoY %	-11.41%	-16.75%	-21.76%	0.41%	21.62%	2.36%	-	-
Horiz. %	72.13%	81.42%	97.80%	125.00%	124.49%	102.36%	100.00%	-
DY	2.43	2.85	3.86	4.95	3.73	2.74	2.70	-6.76%
YoY %	-14.74%	-26.17%	-22.02%	32.71%	36.13%	1.48%	-	-
Horiz. %	90.00%	105.56%	142.96%	183.33%	138.15%	101.48%	100.00%	-
P/NAPS	1.57	1.50	1.31	1.12	1.49	2.00	2.05	-16.25%
YoY %	4.67%	14.50%	16.96%	-24.83%	-25.50%	-2.44%	-	-
Horiz. %	76.59%	73.17%	63.90%	54.63%	72.68%	97.56%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 16 April 2024

MQ Trader

MQ Trading Signals

2024-04-16 14:35:00

EMA 5

5 Mins

SELL

2024-04-16 12:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-16 12:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-16 12:00:00

EMA 5

5 Mins

BUY

2024-04-16 11:45:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

332

HLIND

HONG LEONG INDUSTRIES BHD

310

PTRANS

PERAK TRANSIT BERHAD

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

299

DNEX

DAGANG NEXCHANGE BERHAD

238

PBBANK

PUBLIC BANK BHD

211

GENTING

GENTING BHD

203

GENM

GENTING MALAYSIA BERHAD

197

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

173

Daily Stocks

TWL

0.03

-0.005

166,681,800

HSI-CVM

0.15

-0.05

154,813,400

INIX-OR

0.02

0.00

141,839,900

SAPNRG

0.05

0.00

122,227,100

HSI-HSY

0.22

+0.07

89,966,100

HSI-HUE

0.17

+0.035

82,900,900

VELESTO

0.27

-0.005

80,005,000

HSI-CVH

0.225

-0.08

78,149,300

EDUSPEC-OR

0.005

0.00

75,002,700

MRCB

0.655

-0.035

64,177,200

More active Stocks

NESTLE

122.90

+0.80

101,400

AIRPORT

10.06

+0.19

6,536,900

KESM

6.35

+0.18

6,700

HSI-HS9

1.31

+0.18

2,000

UTDPLT

25.00

+0.16

523,200

ECOWLD-C23

0.38

+0.145

32,400

HSI-HS5

0.985

+0.135

8,000

CDB

4.20

+0.12

4,601,600

GOLDETF

3.66

+0.11

134,000

PMETAL

5.32

+0.10

15,987,200

More gainer Stocks

DLADY

31.56

-2.06

104,300

AJI

18.70

-0.62

62,700

HEIM

22.50

-0.54

344,200

NVIDIA-C1

4.42

-0.23

28,100

THETA

1.53

-0.21

9,934,200

CARLSBG

18.50

-0.20

214,100

MPI

30.80

-0.20

129,400

SP500-C38

0.395

-0.185

2,200

UNISEM

3.52

-0.18

1,576,400

ORIENT

6.97

-0.18

1,220,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More