[UNISEM] QoQ Cumulative Quarter 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- 93.73%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 321,551 1,465,727 1,108,314 725,991 360,248 1,322,780 960,648 -51.82%
PBT 7,712 180,779 144,169 98,761 50,862 187,158 124,351 -84.35%
Tax -1,387 -19,375 -15,330 -10,871 -5,483 -23,815 -12,521 -76.96%
NP 6,325 161,404 128,839 87,890 45,379 163,343 111,830 -85.29%
-
NP to SH 6,054 159,461 127,440 86,993 44,904 162,289 110,954 -85.63%
-
Tax Rate 17.98% 10.72% 10.63% 11.01% 10.78% 12.72% 10.07% -
Total Cost 315,226 1,304,323 979,475 638,101 314,869 1,159,437 848,818 -48.36%
-
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 51,368 25,684 - 80,721 51,368 -
Div Payout % - 50.62% 40.31% 29.52% - 49.74% 46.30% -
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 1.97% 11.01% 11.62% 12.11% 12.60% 12.35% 11.64% -
ROE 0.42% 10.96% 8.66% 5.97% 3.09% 11.48% 8.17% -
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 43.82 199.74 151.03 98.93 49.09 180.26 130.91 -51.82%
EPS 0.82 21.73 17.37 11.85 6.12 22.12 15.12 -85.69%
DPS 0.00 11.00 7.00 3.50 0.00 11.00 7.00 -
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 19.93 90.87 68.71 45.01 22.33 82.00 59.55 -51.82%
EPS 0.38 9.89 7.90 5.39 2.78 10.06 6.88 -85.52%
DPS 0.00 5.00 3.18 1.59 0.00 5.00 3.18 -
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 5.57 1.83 2.50 3.62 6.40 1.31 1.93 102.83%
P/EPS 295.76 16.80 21.71 30.20 51.31 10.67 16.67 581.44%
EY 0.34 5.95 4.61 3.31 1.95 9.37 6.00 -85.27%
DY 0.00 3.01 1.86 0.98 0.00 4.66 2.78 -
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 5.07 1.48 2.66 4.11 6.64 1.52 1.87 94.55%
P/EPS 269.10 13.58 23.15 34.33 53.28 12.39 16.20 552.14%
EY 0.37 7.37 4.32 2.91 1.88 8.07 6.17 -84.70%
DY 0.00 3.73 1.74 0.86 0.00 4.01 2.86 -
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