[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -72.33%
YoY- 29.42%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,465,727 1,108,314 725,991 360,248 1,322,780 960,648 638,698 73.71%
PBT 180,779 144,169 98,761 50,862 187,158 124,351 80,236 71.61%
Tax -19,375 -15,330 -10,871 -5,483 -23,815 -12,521 -7,215 92.85%
NP 161,404 128,839 87,890 45,379 163,343 111,830 73,021 69.44%
-
NP to SH 159,461 127,440 86,993 44,904 162,289 110,954 72,325 69.15%
-
Tax Rate 10.72% 10.63% 11.01% 10.78% 12.72% 10.07% 8.99% -
Total Cost 1,304,323 979,475 638,101 314,869 1,159,437 848,818 565,677 74.26%
-
Net Worth 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 6.27%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 80,721 51,368 25,684 - 80,721 51,368 25,684 114.11%
Div Payout % 50.62% 40.31% 29.52% - 49.74% 46.30% 35.51% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,455,480 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 6.27%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.01% 11.62% 12.11% 12.60% 12.35% 11.64% 11.43% -
ROE 10.96% 8.66% 5.97% 3.09% 11.48% 8.17% 5.45% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 199.74 151.03 98.93 49.09 180.26 130.91 87.04 73.71%
EPS 21.73 17.37 11.85 6.12 22.12 15.12 9.86 69.10%
DPS 11.00 7.00 3.50 0.00 11.00 7.00 3.50 114.11%
NAPS 1.9834 2.0051 1.9844 1.982 1.9264 1.8501 1.8098 6.27%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 90.87 68.71 45.01 22.33 82.00 59.55 39.59 73.73%
EPS 9.89 7.90 5.39 2.78 10.06 6.88 4.48 69.29%
DPS 5.00 3.18 1.59 0.00 5.00 3.18 1.59 114.19%
NAPS 0.9023 0.9122 0.9028 0.9017 0.8764 0.8417 0.8233 6.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.65 3.77 3.58 3.14 2.36 2.52 2.40 -
P/RPS 1.83 2.50 3.62 6.40 1.31 1.93 2.76 -23.90%
P/EPS 16.80 21.71 30.20 51.31 10.67 16.67 24.35 -21.86%
EY 5.95 4.61 3.31 1.95 9.37 6.00 4.11 27.88%
DY 3.01 1.86 0.98 0.00 4.66 2.78 1.46 61.77%
P/NAPS 1.84 1.88 1.80 1.58 1.23 1.36 1.33 24.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 01/11/17 08/08/17 25/04/17 23/02/17 03/11/16 05/08/16 -
Price 2.95 4.02 4.07 3.26 2.74 2.45 2.55 -
P/RPS 1.48 2.66 4.11 6.64 1.52 1.87 2.93 -36.49%
P/EPS 13.58 23.15 34.33 53.28 12.39 16.20 25.87 -34.85%
EY 7.37 4.32 2.91 1.88 8.07 6.17 3.87 53.45%
DY 3.73 1.74 0.86 0.00 4.01 2.86 1.37 94.62%
P/NAPS 1.49 2.00 2.05 1.64 1.42 1.32 1.41 3.73%

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