Highlights

[UNISEM] YoY Annualized Quarter Result on 2018-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     207.20%    YoY -     -57.24%
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 - 733,831
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 167.63 181.17 197.86 174.07 157.76 130.72 135.36 3.63%
  YoY % -7.47% -8.44% 13.67% 10.34% 20.69% -3.43% -
  Horiz. % 123.84% 133.84% 146.17% 128.60% 116.55% 96.57% 100.00%
EPS 5.59 10.14 23.70 19.72 14.97 5.48 -3.80 -
  YoY % -44.87% -57.22% 20.18% 31.73% 173.18% 244.21% -
  Horiz. % -147.11% -266.84% -623.68% -518.95% -393.95% -144.21% 100.00%
DPS 3.96 4.98 7.00 7.00 0.06 0.00 0.00 -
  YoY % -20.48% -28.86% 0.00% 11,566.67% 0.00% 0.00% -
  Horiz. % 6,600.00% 8,300.00% 11,666.67% 11,666.67% 100.00% - -
NAPS 1.9497 1.9679 1.9844 1.8098 1.5240 1.2879 1.3939 5.75%
  YoY % -0.92% -0.83% 9.65% 18.75% 18.33% -7.60% -
  Horiz. % 139.87% 141.18% 142.36% 129.84% 109.33% 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.
 


 

210  247  481  1335 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-C7K 0.285+0.01 
 XDL 0.165+0.005 
 XDL-WD 0.0150.00 
 SUPERMX 1.61+0.09 
 COMCORP 0.225+0.135 
 HSI-H8K 0.18-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers