Highlights

[UNISEM] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 05-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     4.22%    YoY -     31.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,230,114 1,329,498 1,451,982 1,277,396 1,157,694 959,258 993,308 3.63%
  YoY % -7.48% -8.44% 13.67% 10.34% 20.69% -3.43% -
  Horiz. % 123.84% 133.85% 146.18% 128.60% 116.55% 96.57% 100.00%
PBT 53,464 87,868 197,522 160,472 123,804 51,022 -23,208 -
  YoY % -39.15% -55.51% 23.09% 29.62% 142.65% 319.85% -
  Horiz. % -230.37% -378.61% -851.09% -691.45% -533.45% -219.85% 100.00%
Tax -12,916 -13,068 -21,742 -14,430 -12,842 -12,328 -6,896 11.02%
  YoY % 1.16% 39.90% -50.67% -12.37% -4.17% -78.77% -
  Horiz. % 187.30% 189.50% 315.28% 209.25% 186.22% 178.77% 100.00%
NP 40,548 74,800 175,780 146,042 110,962 38,694 -30,104 -
  YoY % -45.79% -57.45% 20.36% 31.61% 186.77% 228.53% -
  Horiz. % -134.69% -248.47% -583.91% -485.12% -368.60% -128.53% 100.00%
NP to SH 41,026 74,392 173,986 144,650 109,836 40,214 -27,878 -
  YoY % -44.85% -57.24% 20.28% 31.70% 173.13% 244.25% -
  Horiz. % -147.16% -266.85% -624.10% -518.87% -393.99% -144.25% 100.00%
Tax Rate 24.16 % 14.87 % 11.01 % 8.99 % 10.37 % 24.16 % - % -
  YoY % 62.47% 35.06% 22.47% -13.31% -57.08% 0.00% -
  Horiz. % 100.00% 61.55% 45.57% 37.21% 42.92% 100.00% -
Total Cost 1,189,566 1,254,698 1,276,202 1,131,354 1,046,732 920,564 1,023,412 2.54%
  YoY % -5.19% -1.68% 12.80% 8.08% 13.71% -10.05% -
  Horiz. % 116.24% 122.60% 124.70% 110.55% 102.28% 89.95% 100.00%
Net Worth 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 945,096 1,022,866 5.75%
  YoY % -0.93% -0.83% 9.65% 18.75% 18.34% -7.60% -
  Horiz. % 139.88% 141.19% 142.37% 129.84% 109.34% 92.40% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 29,083 36,571 51,368 51,368 407 - - -
  YoY % -20.48% -28.80% 0.00% 12,511.81% 0.00% 0.00% -
  Horiz. % 7,140.51% 8,979.01% 12,611.81% 12,611.81% 100.00% - -
Div Payout % 70.89 % 49.16 % 29.52 % 35.51 % 0.37 % - % - % -
  YoY % 44.20% 66.53% -16.87% 9,497.30% 0.00% 0.00% -
  Horiz. % 19,159.46% 13,286.49% 7,978.38% 9,597.30% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 945,096 1,022,866 5.75%
  YoY % -0.93% -0.83% 9.65% 18.75% 18.34% -7.60% -
  Horiz. % 139.88% 141.19% 142.37% 129.84% 109.34% 92.40% 100.00%
NOSH 727,085 731,433 733,831 733,831 678,838 674,731 673,381 1.29%
  YoY % -0.59% -0.33% 0.00% 8.10% 0.61% 0.20% -
  Horiz. % 107.98% 108.62% 108.98% 108.98% 100.81% 100.20% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.30 % 5.63 % 12.11 % 11.43 % 9.58 % 4.03 % -3.03 % -
  YoY % -41.39% -53.51% 5.95% 19.31% 137.72% 233.00% -
  Horiz. % -108.91% -185.81% -399.67% -377.23% -316.17% -133.00% 100.00%
ROE 2.87 % 5.15 % 11.95 % 10.89 % 9.82 % 4.26 % -2.73 % -
  YoY % -44.27% -56.90% 9.73% 10.90% 130.52% 256.04% -
  Horiz. % -105.13% -188.64% -437.73% -398.90% -359.71% -156.04% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 169.18 181.77 197.86 174.07 170.54 142.17 147.51 2.31%
  YoY % -6.93% -8.13% 13.67% 2.07% 19.95% -3.62% -
  Horiz. % 114.69% 123.23% 134.13% 118.01% 115.61% 96.38% 100.00%
EPS 5.64 10.16 23.70 19.72 16.18 5.96 -4.14 -
  YoY % -44.49% -57.13% 20.18% 21.88% 171.48% 243.96% -
  Horiz. % -136.23% -245.41% -572.46% -476.33% -390.82% -143.96% 100.00%
DPS 4.00 5.00 7.00 7.00 0.06 0.00 0.00 -
  YoY % -20.00% -28.57% 0.00% 11,566.67% 0.00% 0.00% -
  Horiz. % 6,666.67% 8,333.33% 11,666.67% 11,666.67% 100.00% - -
NAPS 1.9678 1.9744 1.9844 1.8098 1.6475 1.4007 1.5190 4.41%
  YoY % -0.33% -0.50% 9.65% 9.85% 17.62% -7.79% -
  Horiz. % 129.55% 129.98% 130.64% 119.14% 108.46% 92.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 156.61 169.26 184.86 162.63 147.39 122.13 126.46 3.63%
  YoY % -7.47% -8.44% 13.67% 10.34% 20.68% -3.42% -
  Horiz. % 123.84% 133.84% 146.18% 128.60% 116.55% 96.58% 100.00%
EPS 5.22 9.47 22.15 18.42 13.98 5.12 -3.55 -
  YoY % -44.88% -57.25% 20.25% 31.76% 173.05% 244.23% -
  Horiz. % -147.04% -266.76% -623.94% -518.87% -393.80% -144.23% 100.00%
DPS 3.70 4.66 6.54 6.54 0.05 0.00 0.00 -
  YoY % -20.60% -28.75% 0.00% 12,980.00% 0.00% 0.00% -
  Horiz. % 7,400.00% 9,320.00% 13,080.00% 13,080.00% 100.00% - -
NAPS 1.8215 1.8386 1.8540 1.6908 1.4239 1.2032 1.3022 5.75%
  YoY % -0.93% -0.83% 9.65% 18.74% 18.34% -7.60% -
  Horiz. % 139.88% 141.19% 142.37% 129.84% 109.35% 92.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.4600 2.3100 3.5800 2.4000 2.3300 1.4600 0.9500 -
P/RPS 1.45 1.27 1.81 1.38 1.37 1.03 0.64 14.60%
  YoY % 14.17% -29.83% 31.16% 0.73% 33.01% 60.94% -
  Horiz. % 226.56% 198.44% 282.81% 215.62% 214.06% 160.94% 100.00%
P/EPS 43.60 22.71 15.10 12.18 14.40 24.50 -22.95 -
  YoY % 91.99% 50.40% 23.97% -15.42% -41.22% 206.75% -
  Horiz. % -189.98% -98.95% -65.80% -53.07% -62.75% -106.75% 100.00%
EY 2.29 4.40 6.62 8.21 6.94 4.08 -4.36 -
  YoY % -47.95% -33.53% -19.37% 18.30% 70.10% 193.58% -
  Horiz. % -52.52% -100.92% -151.83% -188.30% -159.17% -93.58% 100.00%
DY 1.63 2.16 1.96 2.92 0.03 0.00 0.00 -
  YoY % -24.54% 10.20% -32.88% 9,633.33% 0.00% 0.00% -
  Horiz. % 5,433.33% 7,200.00% 6,533.33% 9,733.33% 100.00% - -
P/NAPS 1.25 1.17 1.80 1.33 1.41 1.04 0.63 12.09%
  YoY % 6.84% -35.00% 35.34% -5.67% 35.58% 65.08% -
  Horiz. % 198.41% 185.71% 285.71% 211.11% 223.81% 165.08% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 06/08/19 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 -
Price 2.1400 2.6100 4.0700 2.5500 2.3600 1.6900 1.0100 -
P/RPS 1.26 1.44 2.06 1.46 1.38 1.19 0.68 10.82%
  YoY % -12.50% -30.10% 41.10% 5.80% 15.97% 75.00% -
  Horiz. % 185.29% 211.76% 302.94% 214.71% 202.94% 175.00% 100.00%
P/EPS 37.93 25.66 17.17 12.94 14.59 28.36 -24.40 -
  YoY % 47.82% 49.45% 32.69% -11.31% -48.55% 216.23% -
  Horiz. % -155.45% -105.16% -70.37% -53.03% -59.80% -116.23% 100.00%
EY 2.64 3.90 5.83 7.73 6.86 3.53 -4.10 -
  YoY % -32.31% -33.10% -24.58% 12.68% 94.33% 186.10% -
  Horiz. % -64.39% -95.12% -142.20% -188.54% -167.32% -86.10% 100.00%
DY 1.87 1.92 1.72 2.75 0.03 0.00 0.00 -
  YoY % -2.60% 11.63% -37.45% 9,066.67% 0.00% 0.00% -
  Horiz. % 6,233.33% 6,400.00% 5,733.33% 9,166.67% 100.00% - -
P/NAPS 1.09 1.32 2.05 1.41 1.43 1.21 0.66 8.72%
  YoY % -17.42% -35.61% 45.39% -1.40% 18.18% 83.33% -
  Horiz. % 165.15% 200.00% 310.61% 213.64% 216.67% 183.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS