[UNISEM] QoQ TTM 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- -24.36%

YoY- -30.08%

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
TTM Result
Revenue	1,351,276	1,376,867	1,404,485	1,427,030	1,465,727	1,470,446	1,410,073	-2.79%
YoY %	-1.86%	-1.97%	-1.58%	-2.64%	-0.32%	4.28%	-	-
Horiz. %	95.83%	97.65%	99.60%	101.20%	103.95%	104.28%	100.00%	-
PBT	111,063	119,917	125,952	137,629	180,779	206,976	205,683	-33.61%
YoY %	-7.38%	-4.79%	-8.48%	-23.87%	-12.66%	0.63%	-	-
Horiz. %	54.00%	58.30%	61.24%	66.91%	87.89%	100.63%	100.00%	-
Tax	-15,230	-14,946	-15,038	-15,279	-19,375	-26,624	-27,471	-32.44%
YoY %	-1.90%	0.61%	1.58%	21.14%	27.23%	3.08%	-	-
Horiz. %	55.44%	54.41%	54.74%	55.62%	70.53%	96.92%	100.00%	-
NP	95,833	104,971	110,914	122,350	161,404	180,352	178,212	-33.79%
YoY %	-8.71%	-5.36%	-9.35%	-24.20%	-10.51%	1.20%	-	-
Horiz. %	53.77%	58.90%	62.24%	68.65%	90.57%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,834	104,364	109,664	120,611	159,461	178,775	176,957	-33.48%
YoY %	-8.17%	-4.83%	-9.08%	-24.36%	-10.80%	1.03%	-	-
Horiz. %	54.16%	58.98%	61.97%	68.16%	90.11%	101.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.71%	12.46%	11.94%	11.10%	10.72%	12.86%	13.36%	-
YoY %	10.03%	4.36%	7.57%	3.54%	-16.64%	-3.74%	-	-
Horiz. %	102.62%	93.26%	89.37%	83.08%	80.24%	96.26%	100.00%	-
Total Cost	1,255,443	1,271,896	1,293,571	1,304,680	1,304,323	1,290,094	1,231,861	1.26%
YoY %	-1.29%	-1.68%	-0.85%	0.03%	1.10%	4.73%	-	-
Horiz. %	101.91%	103.25%	105.01%	105.91%	105.88%	104.73%	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	54,640	62,180	73,323	80,721	80,721	80,721	80,721	-22.85%
YoY %	-12.13%	-15.20%	-9.16%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.69%	77.03%	90.84%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	57.02%	59.58%	66.86%	66.93%	50.62%	45.15%	45.62%	-
YoY %	-4.30%	-10.89%	-0.10%	32.22%	12.12%	-1.03%	-	-
Horiz. %	124.99%	130.60%	146.56%	146.71%	110.96%	98.97%	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%	7.62%	7.90%	8.57%	11.01%	12.27%	12.64%	-
YoY %	-6.96%	-3.54%	-7.82%	-22.16%	-10.27%	-2.93%	-	-
Horiz. %	56.09%	60.28%	62.50%	67.80%	87.10%	97.07%	100.00%	-
ROE	6.70%	7.23%	7.59%	8.30%	10.96%	12.15%	12.15%	-
YoY %	-7.33%	-4.74%	-8.55%	-24.27%	-9.79%	0.00%	-	-
Horiz. %	55.14%	59.51%	62.47%	68.31%	90.21%	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
Per Share
RPS	185.85	189.37	192.02	194.46	199.74	200.38	192.15	-2.19%
YoY %	-1.86%	-1.38%	-1.25%	-2.64%	-0.32%	4.28%	-	-
Horiz. %	96.72%	98.55%	99.93%	101.20%	103.95%	104.28%	100.00%	-
EPS	13.18	14.35	14.99	16.44	21.73	24.36	24.11	-33.06%
YoY %	-8.15%	-4.27%	-8.82%	-24.34%	-10.80%	1.04%	-	-
Horiz. %	54.67%	59.52%	62.17%	68.19%	90.13%	101.04%	100.00%	-
DPS	7.50	8.50	10.00	11.00	11.00	11.00	11.00	-22.47%
YoY %	-11.76%	-15.00%	-9.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	68.18%	77.27%	90.91%	100.00%	100.00%	100.00%	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	85.36	87.07	88.47	90.87	91.16	87.41	-2.78%
YoY %	-1.86%	-1.96%	-1.58%	-2.64%	-0.32%	4.29%	-	-
Horiz. %	95.84%	97.65%	99.61%	101.21%	103.96%	104.29%	100.00%	-
EPS	5.94	6.47	6.80	7.48	9.89	11.08	10.97	-33.49%
YoY %	-8.19%	-4.85%	-9.09%	-24.37%	-10.74%	1.00%	-	-
Horiz. %	54.15%	58.98%	61.99%	68.19%	90.15%	101.00%	100.00%	-
DPS	3.39	3.85	4.55	5.00	5.00	5.00	5.00	-22.76%
YoY %	-11.95%	-15.38%	-9.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.80%	77.00%	91.00%	100.00%	100.00%	100.00%	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	1.64	1.20	1.25	1.83	1.88	1.86	-3.60%
YoY %	7.32%	36.67%	-4.00%	-31.69%	-2.66%	1.08%	-	-
Horiz. %	94.62%	88.17%	64.52%	67.20%	98.39%	101.08%	100.00%	-
P/EPS	24.89	21.60	15.41	14.85	16.80	15.47	14.85	40.96%
YoY %	15.23%	40.17%	3.77%	-11.61%	8.60%	4.18%	-	-
Horiz. %	167.61%	145.45%	103.77%	100.00%	113.13%	104.18%	100.00%	-
EY	4.02	4.63	6.49	6.74	5.95	6.46	6.74	-29.07%
YoY %	-13.17%	-28.66%	-3.71%	13.28%	-7.89%	-4.15%	-	-
Horiz. %	59.64%	68.69%	96.29%	100.00%	88.28%	95.85%	100.00%	-
DY	2.29	2.74	4.33	4.51	3.01	2.92	3.07	-17.70%
YoY %	-16.42%	-36.72%	-3.99%	49.83%	3.08%	-4.89%	-	-
Horiz. %	74.59%	89.25%	141.04%	146.91%	98.05%	95.11%	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	2.59	2.22	2.95	4.02	4.07	-
P/RPS	1.66	1.57	1.35	1.14	1.48	2.01	2.12	-15.00%
YoY %	5.73%	16.30%	18.42%	-22.97%	-26.37%	-5.19%	-	-
Horiz. %	78.30%	74.06%	63.68%	53.77%	69.81%	94.81%	100.00%	-
P/EPS	23.44	20.76	17.27	13.51	13.58	16.50	16.88	24.39%
YoY %	12.91%	20.21%	27.83%	-0.52%	-17.70%	-2.25%	-	-
Horiz. %	138.86%	122.99%	102.31%	80.04%	80.45%	97.75%	100.00%	-
EY	4.27	4.82	5.79	7.40	7.37	6.06	5.92	-19.52%
YoY %	-11.41%	-16.75%	-21.76%	0.41%	21.62%	2.36%	-	-
Horiz. %	72.13%	81.42%	97.80%	125.00%	124.49%	102.36%	100.00%	-
DY	2.43	2.85	3.86	4.95	3.73	2.74	2.70	-6.76%
YoY %	-14.74%	-26.17%	-22.02%	32.71%	36.13%	1.48%	-	-
Horiz. %	90.00%	105.56%	142.96%	183.33%	138.15%	101.48%	100.00%	-
P/NAPS	1.57	1.50	1.31	1.12	1.49	2.00	2.05	-16.25%
YoY %	4.67%	14.50%	16.96%	-24.83%	-25.50%	-2.44%	-	-
Horiz. %	76.59%	73.17%	63.90%	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