[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
03-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 53.41%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 725,991 360,248 1,322,780 960,648 638,698 317,808 1,260,425 -30.79%
PBT 98,761 50,862 187,158 124,351 80,236 38,426 173,105 -31.23%
Tax -10,871 -5,483 -23,815 -12,521 -7,215 -3,162 -15,857 -22.26%
NP 87,890 45,379 163,343 111,830 73,021 35,264 157,248 -32.17%
-
NP to SH 86,993 44,904 162,289 110,954 72,325 34,697 155,539 -32.14%
-
Tax Rate 11.01% 10.78% 12.72% 10.07% 8.99% 8.23% 9.16% -
Total Cost 638,101 314,869 1,159,437 848,818 565,677 282,544 1,103,177 -30.60%
-
Net Worth 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 5.08%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 25,684 - 80,721 51,368 25,684 - 73,383 -50.36%
Div Payout % 29.52% - 49.74% 46.30% 35.51% - 47.18% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 1,351,863 5.08%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.11% 12.60% 12.35% 11.64% 11.43% 11.10% 12.48% -
ROE 5.97% 3.09% 11.48% 8.17% 5.45% 2.63% 11.51% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 98.93 49.09 180.26 130.91 87.04 43.31 171.76 -30.79%
EPS 11.85 6.12 22.12 15.12 9.86 4.73 22.04 -33.90%
DPS 3.50 0.00 11.00 7.00 3.50 0.00 10.00 -50.36%
NAPS 1.9844 1.982 1.9264 1.8501 1.8098 1.7945 1.8422 5.08%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.01 22.33 82.00 59.55 39.59 19.70 78.14 -30.79%
EPS 5.39 2.78 10.06 6.88 4.48 2.15 9.64 -32.15%
DPS 1.59 0.00 5.00 3.18 1.59 0.00 4.55 -50.41%
NAPS 0.9028 0.9017 0.8764 0.8417 0.8233 0.8164 0.8381 5.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.58 3.14 2.36 2.52 2.40 2.22 2.38 -
P/RPS 3.62 6.40 1.31 1.93 2.76 5.13 1.39 89.40%
P/EPS 30.20 51.31 10.67 16.67 24.35 46.95 11.23 93.49%
EY 3.31 1.95 9.37 6.00 4.11 2.13 8.91 -48.35%
DY 0.98 0.00 4.66 2.78 1.46 0.00 4.20 -62.13%
P/NAPS 1.80 1.58 1.23 1.36 1.33 1.24 1.29 24.89%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 08/08/17 25/04/17 23/02/17 03/11/16 05/08/16 26/04/16 23/02/16 -
Price 4.07 3.26 2.74 2.45 2.55 2.18 2.24 -
P/RPS 4.11 6.64 1.52 1.87 2.93 5.03 1.30 115.56%
P/EPS 34.33 53.28 12.39 16.20 25.87 46.11 10.57 119.47%
EY 2.91 1.88 8.07 6.17 3.87 2.17 9.46 -54.46%
DY 0.86 0.00 4.01 2.86 1.37 0.00 4.46 -66.65%
P/NAPS 2.05 1.64 1.42 1.32 1.41 1.21 1.22 41.38%

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