Highlights

[UNISEM] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 06-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     69.19%    YoY -     -44.85%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

352  326  482  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.010.00 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.18+0.005 
 MINETEC 0.1950.00 
 VELESTO 0.17+0.005 
 GAMUDA-WE 0.10+0.025 
 VC 0.06+0.005 
 HSI-H8M 0.43-0.03 
 HIBISCS-WC 0.13+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers