Highlights

[UNISEM] YoY Annual (Unaudited) Result on 2017-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend YoY -     -1.74%
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.
 


 

253  204  542  1269 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.28+0.01 
 KNM 0.46+0.015 
 ISTONE 0.25+0.025 
 HSI-C7F 0.305-0.01 
 KNM-WB 0.20+0.015 
 MTAG 0.455+0.015 
 HSI-H8B 0.2450.00 
 HSI-H8E 0.230.00 
 VELESTO 0.335+0.005 

TOP ARTICLES

1. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers