[UNISEM] QoQ 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- -12.53%
YoY- 29.42%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 357,413 382,323 365,743 360,248 362,132 321,950 320,890 7.42%
PBT 36,610 45,408 47,899 50,862 62,807 44,115 41,810 -8.45%
Tax -4,045 -4,459 -5,388 -5,483 -11,294 -5,306 -4,053 -0.13%
NP 32,565 40,949 42,511 45,379 51,513 38,809 37,757 -9.36%
-
NP to SH 32,021 40,447 42,089 44,904 51,335 38,629 37,628 -10.17%
-
Tax Rate 11.05% 9.82% 11.25% 10.78% 17.98% 12.03% 9.69% -
Total Cost 324,848 341,374 323,232 314,869 310,619 283,141 283,133 9.56%
-
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 29,353 25,684 25,684 - 29,353 25,684 25,684 9.28%
Div Payout % 91.67% 63.50% 61.02% - 57.18% 66.49% 68.26% -
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 9.11% 10.71% 11.62% 12.60% 14.22% 12.05% 11.77% -
ROE 2.20% 2.75% 2.89% 3.09% 3.63% 2.85% 2.83% -
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 48.71 52.10 49.84 49.09 49.35 43.87 43.73 7.43%
EPS 4.36 5.51 5.74 6.12 7.00 5.26 5.13 -10.24%
DPS 4.00 3.50 3.50 0.00 4.00 3.50 3.50 9.28%
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 22.16 23.70 22.67 22.33 22.45 19.96 19.89 7.44%
EPS 1.99 2.51 2.61 2.78 3.18 2.39 2.33 -9.95%
DPS 1.82 1.59 1.59 0.00 1.82 1.59 1.59 9.39%
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 7.49 7.24 7.18 6.40 4.78 5.74 5.49 22.94%
P/EPS 83.65 68.40 62.42 51.31 33.74 47.87 46.81 47.10%
EY 1.20 1.46 1.60 1.95 2.96 2.09 2.14 -31.92%
DY 1.10 0.93 0.98 0.00 1.69 1.39 1.46 -17.15%
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 6.06 7.72 8.17 6.64 5.55 5.58 5.83 2.60%
P/EPS 67.61 72.93 70.96 53.28 39.17 46.54 49.73 22.65%
EY 1.48 1.37 1.41 1.88 2.55 2.15 2.01 -18.41%
DY 1.36 0.87 0.86 0.00 1.46 1.43 1.37 -0.48%
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