[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

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	1,351,276	1,019,454	664,749	321,551	1,465,727	1,108,314	725,991	51.14%
YoY %	32.55%	53.36%	106.73%	-78.06%	32.25%	52.66%	-	-
Horiz. %	186.13%	140.42%	91.56%	44.29%	201.89%	152.66%	100.00%	-
PBT	111,063	83,307	43,934	7,712	180,779	144,169	98,761	8.11%
YoY %	33.32%	89.62%	469.68%	-95.73%	25.39%	45.98%	-	-
Horiz. %	112.46%	84.35%	44.49%	7.81%	183.05%	145.98%	100.00%	-
Tax	-15,230	-10,901	-6,534	-1,387	-19,375	-15,330	-10,871	25.12%
YoY %	-39.71%	-66.84%	-371.09%	92.84%	-26.39%	-41.02%	-	-
Horiz. %	140.10%	100.28%	60.10%	12.76%	178.23%	141.02%	100.00%	-
NP	95,833	72,406	37,400	6,325	161,404	128,839	87,890	5.92%
YoY %	32.36%	93.60%	491.30%	-96.08%	25.28%	46.59%	-	-
Horiz. %	109.04%	82.38%	42.55%	7.20%	183.64%	146.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,834	72,343	37,196	6,054	159,461	127,440	86,993	6.64%
YoY %	32.47%	94.49%	514.40%	-96.20%	25.13%	46.49%	-	-
Horiz. %	110.16%	83.16%	42.76%	6.96%	183.30%	146.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.71%	13.09%	14.87%	17.98%	10.72%	10.63%	11.01%	-
YoY %	4.74%	-11.97%	-17.30%	67.72%	0.85%	-3.45%	-	-
Horiz. %	124.52%	118.89%	135.06%	163.31%	97.37%	96.55%	100.00%	-
Total Cost	1,255,443	947,048	627,349	315,226	1,304,323	979,475	638,101	56.82%
YoY %	32.56%	50.96%	99.02%	-75.83%	33.17%	53.50%	-	-
Horiz. %	196.75%	148.42%	98.32%	49.40%	204.41%	153.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.91%	-0.02%	-0.65%	-0.13%	-1.08%	1.04%	-	-
Horiz. %	98.26%	99.16%	99.17%	99.82%	99.95%	101.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	54,531	32,718	18,285	-	80,721	51,368	25,684	64.96%
YoY %	66.67%	78.93%	0.00%	-	57.14%	100.00%	-	-
Horiz. %	212.32%	127.39%	71.19%	-	314.29%	200.00%	100.00%	-
Div Payout %	56.90%	45.23%	49.16%	-	50.62%	40.31%	29.52%	-
YoY %	25.80%	-7.99%	0.00%	-	25.58%	36.55%	-	-
Horiz. %	192.75%	153.22%	166.53%	-	171.48%	136.55%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
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%
YoY %	-0.91%	-0.02%	-0.65%	-0.13%	-1.08%	1.04%	-	-
Horiz. %	98.26%	99.16%	99.17%	99.82%	99.95%	101.04%	100.00%	-
NOSH	733,831	733,831	733,831	733,831	733,831	733,831	733,831	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	7.09%	7.10%	5.63%	1.97%	11.01%	11.62%	12.11%	-
YoY %	-0.14%	26.11%	185.79%	-82.11%	-5.25%	-4.05%	-	-
Horiz. %	58.55%	58.63%	46.49%	16.27%	90.92%	95.95%	100.00%	-
ROE	6.70%	5.01%	2.58%	0.42%	10.96%	8.66%	5.97%	-
YoY %	33.73%	94.19%	514.29%	-96.17%	26.56%	45.06%	-	-
Horiz. %	112.23%	83.92%	43.22%	7.04%	183.58%	145.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	185.85	140.21	90.88	43.82	199.74	151.03	98.93	52.07%
YoY %	32.55%	54.28%	107.39%	-78.06%	32.25%	52.66%	-	-
Horiz. %	187.86%	141.73%	91.86%	44.29%	201.90%	152.66%	100.00%	-
EPS	13.13	9.90	5.08	0.82	21.73	17.37	11.85	7.05%
YoY %	32.63%	94.88%	519.51%	-96.23%	25.10%	46.58%	-	-
Horiz. %	110.80%	83.54%	42.87%	6.92%	183.38%	146.58%	100.00%	-
DPS	7.50	4.50	2.50	0.00	11.00	7.00	3.50	65.98%
YoY %	66.67%	80.00%	0.00%	0.00%	57.14%	100.00%	-	-
Horiz. %	214.29%	128.57%	71.43%	0.00%	314.29%	200.00%	100.00%	-
NAPS	1.9679	1.9859	1.9744	1.9808	1.9834	2.0051	1.9844	-0.55%
YoY %	-0.91%	0.58%	-0.32%	-0.13%	-1.08%	1.04%	-	-
Horiz. %	99.17%	100.08%	99.50%	99.82%	99.95%	101.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	83.77	63.20	41.21	19.93	90.87	68.71	45.01	51.13%
YoY %	32.55%	53.36%	106.77%	-78.07%	32.25%	52.65%	-	-
Horiz. %	186.11%	140.41%	91.56%	44.28%	201.89%	152.65%	100.00%	-
EPS	5.94	4.48	2.31	0.38	9.89	7.90	5.39	6.67%
YoY %	32.59%	93.94%	507.89%	-96.16%	25.19%	46.57%	-	-
Horiz. %	110.20%	83.12%	42.86%	7.05%	183.49%	146.57%	100.00%	-
DPS	3.38	2.03	1.13	0.00	5.00	3.18	1.59	65.10%
YoY %	66.50%	79.65%	0.00%	0.00%	57.23%	100.00%	-	-
Horiz. %	212.58%	127.67%	71.07%	0.00%	314.47%	200.00%	100.00%	-
NAPS	0.887	0.8951	0.8953	0.9011	0.9023	0.9122	0.9028	-1.16%
YoY %	-0.90%	-0.02%	-0.64%	-0.13%	-1.09%	1.04%	-	-
Horiz. %	98.25%	99.15%	99.17%	99.81%	99.94%	101.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-20.36%	-12.99%	-54.40%	204.37%	-26.80%	-30.94%	-	-
Horiz. %	48.62%	61.05%	70.17%	153.87%	50.55%	69.06%	100.00%	-
P/EPS	24.89	31.16	45.42	295.76	16.80	21.71	30.20	-12.06%
YoY %	-20.12%	-31.40%	-84.64%	1,660.48%	-22.62%	-28.11%	-	-
Horiz. %	82.42%	103.18%	150.40%	979.34%	55.63%	71.89%	100.00%	-
EY	4.02	3.21	2.20	0.34	5.95	4.61	3.31	13.79%
YoY %	25.23%	45.91%	547.06%	-94.29%	29.07%	39.27%	-	-
Horiz. %	121.45%	96.98%	66.47%	10.27%	179.76%	139.27%	100.00%	-
DY	2.29	1.45	1.08	0.00	3.01	1.86	0.98	75.81%
YoY %	57.93%	34.26%	0.00%	0.00%	61.83%	89.80%	-	-
Horiz. %	233.67%	147.96%	110.20%	0.00%	307.14%	189.80%	100.00%	-
P/NAPS	1.67	1.56	1.17	1.23	1.84	1.88	1.80	-4.86%
YoY %	7.05%	33.33%	-4.88%	-33.15%	-2.13%	4.44%	-	-
Horiz. %	92.78%	86.67%	65.00%	68.33%	102.22%	104.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-22.07%	-25.78%	-43.39%	242.57%	-44.36%	-35.28%	-	-
Horiz. %	40.39%	51.82%	69.83%	123.36%	36.01%	64.72%	100.00%	-
P/EPS	23.44	29.95	51.32	269.10	13.58	23.15	34.33	-22.40%
YoY %	-21.74%	-41.64%	-80.93%	1,881.59%	-41.34%	-32.57%	-	-
Horiz. %	68.28%	87.24%	149.49%	783.86%	39.56%	67.43%	100.00%	-
EY	4.27	3.34	1.95	0.37	7.37	4.32	2.91	29.03%
YoY %	27.84%	71.28%	427.03%	-94.98%	70.60%	48.45%	-	-
Horiz. %	146.74%	114.78%	67.01%	12.71%	253.26%	148.45%	100.00%	-
DY	2.43	1.51	0.96	0.00	3.73	1.74	0.86	99.48%
YoY %	60.93%	57.29%	0.00%	0.00%	114.37%	102.33%	-	-
Horiz. %	282.56%	175.58%	111.63%	0.00%	433.72%	202.33%	100.00%	-
P/NAPS	1.57	1.50	1.32	1.12	1.49	2.00	2.05	-16.25%
YoY %	4.67%	13.64%	17.86%	-24.83%	-25.50%	-2.44%	-	-
Horiz. %	76.59%	73.17%	64.39%	54.63%	72.68%	97.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos