[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 9.7%
YoY- 4.34%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,477,752 1,451,982 1,440,992 1,322,780 1,280,864 1,277,396 1,271,232 10.54%
PBT 192,225 197,522 203,448 187,158 165,801 160,472 153,704 16.06%
Tax -20,440 -21,742 -21,932 -23,815 -16,694 -14,430 -12,648 37.67%
NP 171,785 175,780 181,516 163,343 149,106 146,042 141,056 14.02%
-
NP to SH 169,920 173,986 179,616 162,289 147,938 144,650 138,788 14.43%
-
Tax Rate 10.63% 11.01% 10.78% 12.72% 10.07% 8.99% 8.23% -
Total Cost 1,305,966 1,276,202 1,259,476 1,159,437 1,131,757 1,131,354 1,130,176 10.10%
-
Net Worth 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 7.67%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 68,490 51,368 - 80,721 68,490 51,368 - -
Div Payout % 40.31% 29.52% - 49.74% 46.30% 35.51% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 7.67%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.62% 12.11% 12.60% 12.35% 11.64% 11.43% 11.10% -
ROE 11.55% 11.95% 12.35% 11.48% 10.90% 10.89% 10.54% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 201.37 197.86 196.37 180.26 174.54 174.07 173.23 10.54%
EPS 23.16 23.70 24.48 22.12 20.16 19.72 18.92 14.41%
DPS 9.33 7.00 0.00 11.00 9.33 7.00 0.00 -
NAPS 2.0051 1.9844 1.982 1.9264 1.8501 1.8098 1.7945 7.67%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 91.61 90.01 89.33 82.00 79.40 79.19 78.81 10.54%
EPS 10.53 10.79 11.13 10.06 9.17 8.97 8.60 14.43%
DPS 4.25 3.18 0.00 5.00 4.25 3.18 0.00 -
NAPS 0.9122 0.9028 0.9017 0.8764 0.8417 0.8233 0.8164 7.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.77 3.58 3.14 2.36 2.52 2.40 2.22 -
P/RPS 1.87 1.81 1.60 1.31 1.44 1.38 1.28 28.72%
P/EPS 16.28 15.10 12.83 10.67 12.50 12.18 11.74 24.32%
EY 6.14 6.62 7.80 9.37 8.00 8.21 8.52 -19.60%
DY 2.48 1.96 0.00 4.66 3.70 2.92 0.00 -
P/NAPS 1.88 1.80 1.58 1.23 1.36 1.33 1.24 31.94%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 01/11/17 08/08/17 25/04/17 23/02/17 03/11/16 05/08/16 26/04/16 -
Price 4.02 4.07 3.26 2.74 2.45 2.55 2.18 -
P/RPS 2.00 2.06 1.66 1.52 1.40 1.46 1.26 36.03%
P/EPS 17.36 17.17 13.32 12.39 12.15 12.94 11.53 31.33%
EY 5.76 5.83 7.51 8.07 8.23 7.73 8.68 -23.90%
DY 2.32 1.72 0.00 4.01 3.81 2.75 0.00 -
P/NAPS 2.00 2.05 1.64 1.42 1.32 1.41 1.21 39.75%

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