[UNISEM] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -5.3%
YoY- 4.34%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,470,446 1,410,073 1,365,220 1,322,780 1,312,616 1,320,276 1,298,176 8.65%
PBT 206,976 205,683 199,594 187,158 189,327 191,439 184,556 7.93%
Tax -26,624 -27,471 -26,136 -23,815 -16,385 -16,651 -15,906 40.93%
NP 180,352 178,212 173,458 163,343 172,942 174,788 168,650 4.56%
-
NP to SH 178,775 176,957 172,496 162,289 171,376 172,946 166,701 4.76%
-
Tax Rate 12.86% 13.36% 13.09% 12.72% 8.65% 8.70% 8.62% -
Total Cost 1,290,094 1,231,861 1,191,762 1,159,437 1,139,674 1,145,488 1,129,526 9.25%
-
Net Worth 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 7.67%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 80,721 80,721 80,721 80,721 80,721 55,257 29,778 94.29%
Div Payout % 45.15% 45.62% 46.80% 49.74% 47.10% 31.95% 17.86% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,471,404 1,456,214 1,454,453 1,413,652 1,357,660 1,328,087 1,316,859 7.67%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.27% 12.64% 12.71% 12.35% 13.18% 13.24% 12.99% -
ROE 12.15% 12.15% 11.86% 11.48% 12.62% 13.02% 12.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 200.38 192.15 186.04 180.26 178.87 179.92 176.90 8.65%
EPS 24.36 24.11 23.51 22.12 23.35 23.57 22.72 4.75%
DPS 11.00 11.00 11.00 11.00 11.00 7.53 4.06 94.22%
NAPS 2.0051 1.9844 1.982 1.9264 1.8501 1.8098 1.7945 7.67%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 91.16 87.41 84.63 82.00 81.37 81.85 80.48 8.65%
EPS 11.08 10.97 10.69 10.06 10.62 10.72 10.33 4.77%
DPS 5.00 5.00 5.00 5.00 5.00 3.43 1.85 93.91%
NAPS 0.9122 0.9028 0.9017 0.8764 0.8417 0.8233 0.8164 7.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.77 3.58 3.14 2.36 2.52 2.40 2.22 -
P/RPS 1.88 1.86 1.69 1.31 1.41 1.33 1.25 31.23%
P/EPS 15.47 14.85 13.36 10.67 10.79 10.18 9.77 35.81%
EY 6.46 6.74 7.49 9.37 9.27 9.82 10.23 -26.37%
DY 2.92 3.07 3.50 4.66 4.37 3.14 1.83 36.50%
P/NAPS 1.88 1.80 1.58 1.23 1.36 1.33 1.24 31.94%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 01/11/17 08/08/17 25/04/17 23/02/17 03/11/16 05/08/16 26/04/16 -
Price 4.02 4.07 3.26 2.74 2.45 2.55 2.18 -
P/RPS 2.01 2.12 1.75 1.52 1.37 1.42 1.23 38.69%
P/EPS 16.50 16.88 13.87 12.39 10.49 10.82 9.60 43.43%
EY 6.06 5.92 7.21 8.07 9.53 9.24 10.42 -30.30%
DY 2.74 2.70 3.37 4.01 4.49 2.95 1.86 29.43%
P/NAPS 2.00 2.05 1.64 1.42 1.32 1.41 1.21 39.75%

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