Highlights

[UNISEM] YoY Annual (Unaudited) Result on 2016-12-31 [#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 YoY -     4.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,351,276 1,465,727 1,322,780 1,260,425 1,038,279 990,554 1,091,948 3.61%
  YoY % -7.81% 10.81% 4.95% 21.40% 4.82% -9.29% -
  Horiz. % 123.75% 134.23% 121.14% 115.43% 95.09% 90.71% 100.00%
PBT 111,063 180,779 187,158 173,105 84,519 -94,791 -35,432 -
  YoY % -38.56% -3.41% 8.12% 104.81% 189.16% -167.53% -
  Horiz. % -313.45% -510.21% -528.22% -488.56% -238.54% 267.53% 100.00%
Tax -15,230 -19,375 -23,815 -15,857 -16,769 -14,498 2,140 -
  YoY % 21.39% 18.64% -50.19% 5.44% -15.66% -777.48% -
  Horiz. % -711.68% -905.37% -1,112.85% -740.98% -783.60% -677.48% 100.00%
NP 95,833 161,404 163,343 157,248 67,750 -109,289 -33,292 -
  YoY % -40.63% -1.19% 3.88% 132.10% 161.99% -228.27% -
  Horiz. % -287.86% -484.81% -490.64% -472.33% -203.50% 328.27% 100.00%
NP to SH 95,834 159,461 162,289 155,539 68,422 -105,368 -32,306 -
  YoY % -39.90% -1.74% 4.34% 127.32% 164.94% -226.16% -
  Horiz. % -296.64% -493.60% -502.35% -481.46% -211.79% 326.16% 100.00%
Tax Rate 13.71 % 10.72 % 12.72 % 9.16 % 19.84 % - % - % -
  YoY % 27.89% -15.72% 38.86% -53.83% 0.00% 0.00% -
  Horiz. % 69.10% 54.03% 64.11% 46.17% 100.00% - -
Total Cost 1,255,443 1,304,323 1,159,437 1,103,177 970,529 1,099,843 1,125,240 1.84%
  YoY % -3.75% 12.50% 5.10% 13.67% -11.76% -2.26% -
  Horiz. % 111.57% 115.92% 103.04% 98.04% 86.25% 97.74% 100.00%
Net Worth 1,430,832 1,455,480 1,413,652 1,351,863 1,025,049 960,379 1,028,261 5.66%
  YoY % -1.69% 2.96% 4.57% 31.88% 6.73% -6.60% -
  Horiz. % 139.15% 141.55% 137.48% 131.47% 99.69% 93.40% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 54,531 80,721 80,721 73,383 40,446 13,482 13,488 26.20%
  YoY % -32.44% 0.00% 10.00% 81.43% 199.99% -0.05% -
  Horiz. % 404.27% 598.43% 598.43% 544.02% 299.85% 99.95% 100.00%
Div Payout % 56.90 % 50.62 % 49.74 % 47.18 % 59.11 % - % - % -
  YoY % 12.41% 1.77% 5.43% -20.18% 0.00% 0.00% -
  Horiz. % 96.26% 85.64% 84.15% 79.82% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,430,832 1,455,480 1,413,652 1,351,863 1,025,049 960,379 1,028,261 5.66%
  YoY % -1.69% 2.96% 4.57% 31.88% 6.73% -6.60% -
  Horiz. % 139.15% 141.55% 137.48% 131.47% 99.69% 93.40% 100.00%
NOSH 727,085 733,831 733,831 733,831 674,108 674,139 674,446 1.26%
  YoY % -0.92% 0.00% 0.00% 8.86% -0.00% -0.05% -
  Horiz. % 107.80% 108.80% 108.80% 108.80% 99.95% 99.95% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.09 % 11.01 % 12.35 % 12.48 % 6.53 % -11.03 % -3.05 % -
  YoY % -35.60% -10.85% -1.04% 91.12% 159.20% -261.64% -
  Horiz. % -232.46% -360.98% -404.92% -409.18% -214.10% 361.64% 100.00%
ROE 6.70 % 10.96 % 11.48 % 11.51 % 6.67 % -10.97 % -3.14 % -
  YoY % -38.87% -4.53% -0.26% 72.56% 160.80% -249.36% -
  Horiz. % -213.38% -349.04% -365.61% -366.56% -212.42% 349.36% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 185.85 199.74 180.26 171.76 154.02 146.94 161.90 2.32%
  YoY % -6.95% 10.81% 4.95% 11.52% 4.82% -9.24% -
  Horiz. % 114.79% 123.37% 111.34% 106.09% 95.13% 90.76% 100.00%
EPS 13.13 21.73 22.12 22.04 10.15 -15.63 -4.79 -
  YoY % -39.58% -1.76% 0.36% 117.14% 164.94% -226.30% -
  Horiz. % -274.11% -453.65% -461.80% -460.13% -211.90% 326.30% 100.00%
DPS 7.50 11.00 11.00 10.00 6.00 2.00 2.00 24.63%
  YoY % -31.82% 0.00% 10.00% 66.67% 200.00% 0.00% -
  Horiz. % 375.00% 550.00% 550.00% 500.00% 300.00% 100.00% 100.00%
NAPS 1.9679 1.9834 1.9264 1.8422 1.5206 1.4246 1.5246 4.34%
  YoY % -0.78% 2.96% 4.57% 21.15% 6.74% -6.56% -
  Horiz. % 129.08% 130.09% 126.35% 120.83% 99.74% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 184.14 199.74 180.26 171.76 141.49 134.98 148.80 3.61%
  YoY % -7.81% 10.81% 4.95% 21.39% 4.82% -9.29% -
  Horiz. % 123.75% 134.23% 121.14% 115.43% 95.09% 90.71% 100.00%
EPS 13.06 21.73 22.12 22.04 9.32 -14.36 -4.40 -
  YoY % -39.90% -1.76% 0.36% 136.48% 164.90% -226.36% -
  Horiz. % -296.82% -493.86% -502.73% -500.91% -211.82% 326.36% 100.00%
DPS 7.43 11.00 11.00 10.00 5.51 1.84 1.84 26.18%
  YoY % -32.45% 0.00% 10.00% 81.49% 199.46% 0.00% -
  Horiz. % 403.80% 597.83% 597.83% 543.48% 299.46% 100.00% 100.00%
NAPS 1.9498 1.9834 1.9264 1.8422 1.3968 1.3087 1.4012 5.66%
  YoY % -1.69% 2.96% 4.57% 31.89% 6.73% -6.60% -
  Horiz. % 139.15% 141.55% 137.48% 131.47% 99.69% 93.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.2800 3.6500 2.3600 2.3800 1.7800 1.0000 0.8600 -
P/RPS 1.76 1.83 1.31 1.39 1.16 0.68 0.53 22.13%
  YoY % -3.83% 39.69% -5.76% 19.83% 70.59% 28.30% -
  Horiz. % 332.08% 345.28% 247.17% 262.26% 218.87% 128.30% 100.00%
P/EPS 24.89 16.80 10.67 11.23 17.54 -6.40 -17.95 -
  YoY % 48.15% 57.45% -4.99% -35.97% 374.06% 64.35% -
  Horiz. % -138.66% -93.59% -59.44% -62.56% -97.72% 35.65% 100.00%
EY 4.02 5.95 9.37 8.91 5.70 -15.63 -5.57 -
  YoY % -32.44% -36.50% 5.16% 56.32% 136.47% -180.61% -
  Horiz. % -72.17% -106.82% -168.22% -159.96% -102.33% 280.61% 100.00%
DY 2.29 3.01 4.66 4.20 3.37 2.00 2.33 -0.29%
  YoY % -23.92% -35.41% 10.95% 24.63% 68.50% -14.16% -
  Horiz. % 98.28% 129.18% 200.00% 180.26% 144.64% 85.84% 100.00%
P/NAPS 1.67 1.84 1.23 1.29 1.17 0.70 0.56 19.96%
  YoY % -9.24% 49.59% -4.65% 10.26% 67.14% 25.00% -
  Horiz. % 298.21% 328.57% 219.64% 230.36% 208.93% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 22/02/18 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 -
Price 3.0900 2.9500 2.7400 2.2400 2.1200 1.0700 0.9900 -
P/RPS 1.66 1.48 1.52 1.30 1.38 0.73 0.61 18.15%
  YoY % 12.16% -2.63% 16.92% -5.80% 89.04% 19.67% -
  Horiz. % 272.13% 242.62% 249.18% 213.11% 226.23% 119.67% 100.00%
P/EPS 23.44 13.58 12.39 10.57 20.89 -6.85 -20.67 -
  YoY % 72.61% 9.60% 17.22% -49.40% 404.96% 66.86% -
  Horiz. % -113.40% -65.70% -59.94% -51.14% -101.06% 33.14% 100.00%
EY 4.27 7.37 8.07 9.46 4.79 -14.61 -4.84 -
  YoY % -42.06% -8.67% -14.69% 97.49% 132.79% -201.86% -
  Horiz. % -88.22% -152.27% -166.74% -195.45% -98.97% 301.86% 100.00%
DY 2.43 3.73 4.01 4.46 2.83 1.87 2.02 3.13%
  YoY % -34.85% -6.98% -10.09% 57.60% 51.34% -7.43% -
  Horiz. % 120.30% 184.65% 198.51% 220.79% 140.10% 92.57% 100.00%
P/NAPS 1.57 1.49 1.42 1.22 1.39 0.75 0.65 15.82%
  YoY % 5.37% 4.93% 16.39% -12.23% 85.33% 15.38% -
  Horiz. % 241.54% 229.23% 218.46% 187.69% 213.85% 115.38% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers