[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 32.47%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 931,373 615,057 303,130 1,351,276 1,019,454 664,749 321,551 103.06%
PBT 36,510 26,732 7,108 111,063 83,307 43,934 7,712 181.67%
Tax -19,775 -6,458 -1,062 -15,230 -10,901 -6,534 -1,387 487.02%
NP 16,735 20,274 6,046 95,833 72,406 37,400 6,325 91.18%
-
NP to SH 17,308 20,513 6,062 95,834 72,343 37,196 6,054 101.30%
-
Tax Rate 54.16% 24.16% 14.94% 13.71% 13.09% 14.87% 17.98% -
Total Cost 914,638 594,783 297,084 1,255,443 947,048 627,349 315,226 103.29%
-
Net Worth 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 -2.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 29,083 14,541 - 54,531 32,718 18,285 - -
Div Payout % 168.03% 70.89% - 56.90% 45.23% 49.16% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 1,453,572 -2.77%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.80% 3.30% 1.99% 7.09% 7.10% 5.63% 1.97% -
ROE 1.24% 1.43% 0.42% 6.70% 5.01% 2.58% 0.42% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 128.10 84.59 41.69 185.85 140.21 90.88 43.82 104.31%
EPS 2.38 2.82 0.83 13.13 9.90 5.08 0.82 103.34%
DPS 4.00 2.00 0.00 7.50 4.50 2.50 0.00 -
NAPS 1.9165 1.9678 1.9873 1.9679 1.9859 1.9744 1.9808 -2.17%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.74 38.13 18.79 83.77 63.20 41.21 19.93 103.09%
EPS 1.07 1.27 0.38 5.94 4.48 2.31 0.38 99.27%
DPS 1.80 0.90 0.00 3.38 2.03 1.13 0.00 -
NAPS 0.8639 0.887 0.8958 0.887 0.8951 0.8953 0.9011 -2.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.93 2.46 2.65 3.28 3.10 2.31 2.44 -
P/RPS 1.51 2.91 6.36 1.76 2.21 2.54 5.57 -58.07%
P/EPS 81.08 87.20 317.85 24.89 31.16 45.42 295.76 -57.76%
EY 1.23 1.15 0.31 4.02 3.21 2.20 0.34 135.47%
DY 2.07 0.81 0.00 2.29 1.45 1.08 0.00 -
P/NAPS 1.01 1.25 1.33 1.67 1.56 1.17 1.23 -12.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 24/04/18 -
Price 2.56 2.14 2.50 3.09 2.98 2.61 2.22 -
P/RPS 2.00 2.53 6.00 1.66 2.13 2.87 5.07 -46.18%
P/EPS 107.54 75.85 299.85 23.44 29.95 51.32 269.10 -45.71%
EY 0.93 1.32 0.33 4.27 3.34 1.95 0.37 84.76%
DY 1.56 0.93 0.00 2.43 1.51 0.96 0.00 -
P/NAPS 1.34 1.09 1.26 1.57 1.50 1.32 1.12 12.68%

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