Highlights

[UNISEM] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     16.67%    YoY -     173.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,329,498 1,451,982 1,277,396 1,157,694 959,258 993,308 1,079,112 3.54%
  YoY % -8.44% 13.67% 10.34% 20.69% -3.43% -7.95% -
  Horiz. % 123.20% 134.55% 118.37% 107.28% 88.89% 92.05% 100.00%
PBT 87,868 197,522 160,472 123,804 51,022 -23,208 -48,964 -
  YoY % -55.51% 23.09% 29.62% 142.65% 319.85% 52.60% -
  Horiz. % -179.45% -403.40% -327.73% -252.85% -104.20% 47.40% 100.00%
Tax -13,068 -21,742 -14,430 -12,842 -12,328 -6,896 6,068 -
  YoY % 39.90% -50.67% -12.37% -4.17% -78.77% -213.65% -
  Horiz. % -215.36% -358.31% -237.80% -211.63% -203.16% -113.65% 100.00%
NP 74,800 175,780 146,042 110,962 38,694 -30,104 -42,896 -
  YoY % -57.45% 20.36% 31.61% 186.77% 228.53% 29.82% -
  Horiz. % -174.38% -409.78% -340.46% -258.68% -90.20% 70.18% 100.00%
NP to SH 74,392 173,986 144,650 109,836 40,214 -27,878 -42,222 -
  YoY % -57.24% 20.28% 31.70% 173.13% 244.25% 33.97% -
  Horiz. % -176.19% -412.07% -342.59% -260.14% -95.24% 66.03% 100.00%
Tax Rate 14.87 % 11.01 % 8.99 % 10.37 % 24.16 % - % - % -
  YoY % 35.06% 22.47% -13.31% -57.08% 0.00% 0.00% -
  Horiz. % 61.55% 45.57% 37.21% 42.92% 100.00% - -
Total Cost 1,254,698 1,276,202 1,131,354 1,046,732 920,564 1,023,412 1,122,008 1.88%
  YoY % -1.68% 12.80% 8.08% 13.71% -10.05% -8.79% -
  Horiz. % 111.83% 113.74% 100.83% 93.29% 82.05% 91.21% 100.00%
Net Worth 1,444,142 1,456,214 1,328,087 1,118,385 945,096 1,022,866 1,052,649 5.41%
  YoY % -0.83% 9.65% 18.75% 18.34% -7.60% -2.83% -
  Horiz. % 137.19% 138.34% 126.17% 106.24% 89.78% 97.17% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 36,571 51,368 51,368 407 - - - -
  YoY % -28.80% 0.00% 12,511.81% 0.00% 0.00% 0.00% -
  Horiz. % 8,979.01% 12,611.81% 12,611.81% 100.00% - - -
Div Payout % 49.16 % 29.52 % 35.51 % 0.37 % - % - % - % -
  YoY % 66.53% -16.87% 9,497.30% 0.00% 0.00% 0.00% -
  Horiz. % 13,286.49% 7,978.38% 9,597.30% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,444,142 1,456,214 1,328,087 1,118,385 945,096 1,022,866 1,052,649 5.41%
  YoY % -0.83% 9.65% 18.75% 18.34% -7.60% -2.83% -
  Horiz. % 137.19% 138.34% 126.17% 106.24% 89.78% 97.17% 100.00%
NOSH 731,433 733,831 733,831 678,838 674,731 673,381 674,472 1.36%
  YoY % -0.33% 0.00% 8.10% 0.61% 0.20% -0.16% -
  Horiz. % 108.45% 108.80% 108.80% 100.65% 100.04% 99.84% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.63 % 12.11 % 11.43 % 9.58 % 4.03 % -3.03 % -3.98 % -
  YoY % -53.51% 5.95% 19.31% 137.72% 233.00% 23.87% -
  Horiz. % -141.46% -304.27% -287.19% -240.70% -101.26% 76.13% 100.00%
ROE 5.15 % 11.95 % 10.89 % 9.82 % 4.26 % -2.73 % -4.01 % -
  YoY % -56.90% 9.73% 10.90% 130.52% 256.04% 31.92% -
  Horiz. % -128.43% -298.00% -271.57% -244.89% -106.23% 68.08% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 181.77 197.86 174.07 170.54 142.17 147.51 159.99 2.15%
  YoY % -8.13% 13.67% 2.07% 19.95% -3.62% -7.80% -
  Horiz. % 113.61% 123.67% 108.80% 106.59% 88.86% 92.20% 100.00%
EPS 10.16 23.70 19.72 16.18 5.96 -4.14 -6.26 -
  YoY % -57.13% 20.18% 21.88% 171.48% 243.96% 33.87% -
  Horiz. % -162.30% -378.59% -315.02% -258.47% -95.21% 66.13% 100.00%
DPS 5.00 7.00 7.00 0.06 0.00 0.00 0.00 -
  YoY % -28.57% 0.00% 11,566.67% 0.00% 0.00% 0.00% -
  Horiz. % 8,333.33% 11,666.67% 11,666.67% 100.00% - - -
NAPS 1.9744 1.9844 1.8098 1.6475 1.4007 1.5190 1.5607 3.99%
  YoY % -0.50% 9.65% 9.85% 17.62% -7.79% -2.67% -
  Horiz. % 126.51% 127.15% 115.96% 105.56% 89.75% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 181.17 197.86 174.07 157.76 130.72 135.36 147.05 3.54%
  YoY % -8.44% 13.67% 10.34% 20.69% -3.43% -7.95% -
  Horiz. % 123.20% 134.55% 118.37% 107.28% 88.89% 92.05% 100.00%
EPS 10.14 23.70 19.72 14.97 5.48 -3.80 -5.75 -
  YoY % -57.22% 20.18% 31.73% 173.18% 244.21% 33.91% -
  Horiz. % -176.35% -412.17% -342.96% -260.35% -95.30% 66.09% 100.00%
DPS 4.98 7.00 7.00 0.06 0.00 0.00 0.00 -
  YoY % -28.86% 0.00% 11,566.67% 0.00% 0.00% 0.00% -
  Horiz. % 8,300.00% 11,666.67% 11,666.67% 100.00% - - -
NAPS 1.9679 1.9844 1.8098 1.5240 1.2879 1.3939 1.4345 5.41%
  YoY % -0.83% 9.65% 18.75% 18.33% -7.60% -2.83% -
  Horiz. % 137.18% 138.33% 126.16% 106.24% 89.78% 97.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3100 3.5800 2.4000 2.3300 1.4600 0.9500 1.3600 -
P/RPS 1.27 1.81 1.38 1.37 1.03 0.64 0.85 6.92%
  YoY % -29.83% 31.16% 0.73% 33.01% 60.94% -24.71% -
  Horiz. % 149.41% 212.94% 162.35% 161.18% 121.18% 75.29% 100.00%
P/EPS 22.71 15.10 12.18 14.40 24.50 -22.95 -21.73 -
  YoY % 50.40% 23.97% -15.42% -41.22% 206.75% -5.61% -
  Horiz. % -104.51% -69.49% -56.05% -66.27% -112.75% 105.61% 100.00%
EY 4.40 6.62 8.21 6.94 4.08 -4.36 -4.60 -
  YoY % -33.53% -19.37% 18.30% 70.10% 193.58% 5.22% -
  Horiz. % -95.65% -143.91% -178.48% -150.87% -88.70% 94.78% 100.00%
DY 2.16 1.96 2.92 0.03 0.00 0.00 0.00 -
  YoY % 10.20% -32.88% 9,633.33% 0.00% 0.00% 0.00% -
  Horiz. % 7,200.00% 6,533.33% 9,733.33% 100.00% - - -
P/NAPS 1.17 1.80 1.33 1.41 1.04 0.63 0.87 5.06%
  YoY % -35.00% 35.34% -5.67% 35.58% 65.08% -27.59% -
  Horiz. % 134.48% 206.90% 152.87% 162.07% 119.54% 72.41% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 -
Price 2.6100 4.0700 2.5500 2.3600 1.6900 1.0100 1.2500 -
P/RPS 1.44 2.06 1.46 1.38 1.19 0.68 0.78 10.75%
  YoY % -30.10% 41.10% 5.80% 15.97% 75.00% -12.82% -
  Horiz. % 184.62% 264.10% 187.18% 176.92% 152.56% 87.18% 100.00%
P/EPS 25.66 17.17 12.94 14.59 28.36 -24.40 -19.97 -
  YoY % 49.45% 32.69% -11.31% -48.55% 216.23% -22.18% -
  Horiz. % -128.49% -85.98% -64.80% -73.06% -142.01% 122.18% 100.00%
EY 3.90 5.83 7.73 6.86 3.53 -4.10 -5.01 -
  YoY % -33.10% -24.58% 12.68% 94.33% 186.10% 18.16% -
  Horiz. % -77.84% -116.37% -154.29% -136.93% -70.46% 81.84% 100.00%
DY 1.92 1.72 2.75 0.03 0.00 0.00 0.00 -
  YoY % 11.63% -37.45% 9,066.67% 0.00% 0.00% 0.00% -
  Horiz. % 6,400.00% 5,733.33% 9,166.67% 100.00% - - -
P/NAPS 1.32 2.05 1.41 1.43 1.21 0.66 0.80 8.70%
  YoY % -35.61% 45.39% -1.40% 18.18% 83.33% -17.50% -
  Horiz. % 165.00% 256.25% 176.25% 178.75% 151.25% 82.50% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers