[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -96.2%
YoY- -86.52%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,351,276 1,019,454 664,749 321,551 1,465,727 1,108,314 725,991 51.14%
PBT 111,063 83,307 43,934 7,712 180,779 144,169 98,761 8.11%
Tax -15,230 -10,901 -6,534 -1,387 -19,375 -15,330 -10,871 25.12%
NP 95,833 72,406 37,400 6,325 161,404 128,839 87,890 5.92%
-
NP to SH 95,834 72,343 37,196 6,054 159,461 127,440 86,993 6.64%
-
Tax Rate 13.71% 13.09% 14.87% 17.98% 10.72% 10.63% 11.01% -
Total Cost 1,255,443 947,048 627,349 315,226 1,304,323 979,475 638,101 56.82%
-
Net Worth 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 -1.16%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 54,531 32,718 18,285 - 80,721 51,368 25,684 64.96%
Div Payout % 56.90% 45.23% 49.16% - 50.62% 40.31% 29.52% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,430,832 1,443,919 1,444,142 1,453,572 1,455,480 1,471,404 1,456,214 -1.16%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.09% 7.10% 5.63% 1.97% 11.01% 11.62% 12.11% -
ROE 6.70% 5.01% 2.58% 0.42% 10.96% 8.66% 5.97% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 185.85 140.21 90.88 43.82 199.74 151.03 98.93 52.07%
EPS 13.13 9.90 5.08 0.82 21.73 17.37 11.85 7.05%
DPS 7.50 4.50 2.50 0.00 11.00 7.00 3.50 65.98%
NAPS 1.9679 1.9859 1.9744 1.9808 1.9834 2.0051 1.9844 -0.55%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 83.77 63.20 41.21 19.93 90.87 68.71 45.01 51.13%
EPS 5.94 4.48 2.31 0.38 9.89 7.90 5.39 6.67%
DPS 3.38 2.03 1.13 0.00 5.00 3.18 1.59 65.10%
NAPS 0.887 0.8951 0.8953 0.9011 0.9023 0.9122 0.9028 -1.16%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.28 3.10 2.31 2.44 3.65 3.77 3.58 -
P/RPS 1.76 2.21 2.54 5.57 1.83 2.50 3.62 -38.08%
P/EPS 24.89 31.16 45.42 295.76 16.80 21.71 30.20 -12.06%
EY 4.02 3.21 2.20 0.34 5.95 4.61 3.31 13.79%
DY 2.29 1.45 1.08 0.00 3.01 1.86 0.98 75.81%
P/NAPS 1.67 1.56 1.17 1.23 1.84 1.88 1.80 -4.86%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 01/11/18 02/08/18 24/04/18 22/02/18 01/11/17 08/08/17 -
Price 3.09 2.98 2.61 2.22 2.95 4.02 4.07 -
P/RPS 1.66 2.13 2.87 5.07 1.48 2.66 4.11 -45.26%
P/EPS 23.44 29.95 51.32 269.10 13.58 23.15 34.33 -22.40%
EY 4.27 3.34 1.95 0.37 7.37 4.32 2.91 29.03%
DY 2.43 1.51 0.96 0.00 3.73 1.74 0.86 99.48%
P/NAPS 1.57 1.50 1.32 1.12 1.49 2.00 2.05 -16.25%

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