Highlights

[UNISEM] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 03-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     2.27%    YoY -     16.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,241,830 1,359,272 1,477,752 1,280,864 1,211,276 1,003,869 991,245 3.83%
  YoY % -8.64% -8.02% 15.37% 5.75% 20.66% 1.27% -
  Horiz. % 125.28% 137.13% 149.08% 129.22% 122.20% 101.27% 100.00%
PBT 48,680 111,076 192,225 165,801 144,172 77,974 -16,185 -
  YoY % -56.17% -42.22% 15.94% 15.00% 84.90% 581.76% -
  Horiz. % -300.77% -686.28% -1,187.65% -1,024.39% -890.76% -481.76% 100.00%
Tax -26,366 -14,534 -20,440 -16,694 -15,990 -16,009 -5,368 30.36%
  YoY % -81.41% 28.89% -22.43% -4.40% 0.12% -198.24% -
  Horiz. % 491.18% 270.77% 380.77% 311.00% 297.89% 298.24% 100.00%
NP 22,313 96,541 171,785 149,106 128,181 61,965 -21,553 -
  YoY % -76.89% -43.80% 15.21% 16.32% 106.86% 387.50% -
  Horiz. % -103.53% -447.92% -797.02% -691.80% -594.72% -287.50% 100.00%
NP to SH 23,077 96,457 169,920 147,938 126,822 62,970 -19,449 -
  YoY % -76.08% -43.23% 14.86% 16.65% 101.40% 423.77% -
  Horiz. % -118.65% -495.94% -873.65% -760.64% -652.07% -323.77% 100.00%
Tax Rate 54.16 % 13.09 % 10.63 % 10.07 % 11.09 % 20.53 % - % -
  YoY % 313.75% 23.14% 5.56% -9.20% -45.98% 0.00% -
  Horiz. % 263.81% 63.76% 51.78% 49.05% 54.02% 100.00% -
Total Cost 1,219,517 1,262,730 1,305,966 1,131,757 1,083,094 941,904 1,012,798 3.14%
  YoY % -3.42% -3.31% 15.39% 4.49% 14.99% -7.00% -
  Horiz. % 120.41% 124.68% 128.95% 111.75% 106.94% 93.00% 100.00%
Net Worth 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,077 1,042,632 4.95%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.88% -5.23% -
  Horiz. % 133.65% 138.49% 141.12% 130.21% 128.77% 94.77% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 38,777 43,625 68,490 68,490 587 17,991 - -
  YoY % -11.11% -36.31% 0.00% 11,566.68% -96.74% 0.00% -
  Horiz. % 215.53% 242.47% 380.68% 380.68% 3.26% 100.00% -
Div Payout % 168.03 % 45.23 % 40.31 % 46.30 % 0.46 % 28.57 % - % -
  YoY % 271.50% 12.21% -12.94% 9,965.22% -98.39% 0.00% -
  Horiz. % 588.13% 158.31% 141.09% 162.06% 1.61% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,077 1,042,632 4.95%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.88% -5.23% -
  Horiz. % 133.65% 138.49% 141.12% 130.21% 128.77% 94.77% 100.00%
NOSH 727,086 727,085 733,831 733,831 733,831 674,685 675,324 1.24%
  YoY % 0.00% -0.92% 0.00% 0.00% 8.77% -0.09% -
  Horiz. % 107.66% 107.66% 108.66% 108.66% 108.66% 99.91% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.80 % 7.10 % 11.62 % 11.64 % 10.58 % 6.17 % -2.17 % -
  YoY % -74.65% -38.90% -0.17% 10.02% 71.47% 384.33% -
  Horiz. % -82.95% -327.19% -535.48% -536.41% -487.56% -284.33% 100.00%
ROE 1.66 % 6.68 % 11.55 % 10.90 % 9.45 % 6.37 % -1.87 % -
  YoY % -75.15% -42.16% 5.96% 15.34% 48.35% 440.64% -
  Horiz. % -88.77% -357.22% -617.65% -582.89% -505.35% -340.64% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 170.80 186.95 201.37 174.54 165.06 148.79 146.78 2.56%
  YoY % -8.64% -7.16% 15.37% 5.74% 10.93% 1.37% -
  Horiz. % 116.36% 127.37% 137.19% 118.91% 112.45% 101.37% 100.00%
EPS 3.17 13.20 23.16 20.16 18.21 9.33 -2.88 -
  YoY % -75.98% -43.01% 14.88% 10.71% 95.18% 423.96% -
  Horiz. % -110.07% -458.33% -804.17% -700.00% -632.29% -323.96% 100.00%
DPS 5.33 6.00 9.33 9.33 0.08 2.67 0.00 -
  YoY % -11.17% -35.69% 0.00% 11,562.50% -97.00% 0.00% -
  Horiz. % 199.63% 224.72% 349.44% 349.44% 3.00% 100.00% -
NAPS 1.9165 1.9859 2.0051 1.8501 1.8296 1.4645 1.5439 3.67%
  YoY % -3.49% -0.96% 8.38% 1.12% 24.93% -5.14% -
  Horiz. % 124.13% 128.63% 129.87% 119.83% 118.51% 94.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 169.23 185.23 201.37 174.54 165.06 136.80 135.08 3.83%
  YoY % -8.64% -8.02% 15.37% 5.74% 20.66% 1.27% -
  Horiz. % 125.28% 137.13% 149.07% 129.21% 122.19% 101.27% 100.00%
EPS 3.14 13.14 23.16 20.16 18.21 8.58 -2.65 -
  YoY % -76.10% -43.26% 14.88% 10.71% 112.24% 423.77% -
  Horiz. % -118.49% -495.85% -873.96% -760.75% -687.17% -323.77% 100.00%
DPS 5.28 5.94 9.33 9.33 0.08 2.45 0.00 -
  YoY % -11.11% -36.33% 0.00% 11,562.50% -96.73% 0.00% -
  Horiz. % 215.51% 242.45% 380.82% 380.82% 3.27% 100.00% -
NAPS 1.8989 1.9676 2.0051 1.8501 1.8296 1.3465 1.4208 4.95%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.88% -5.23% -
  Horiz. % 133.65% 138.49% 141.12% 130.22% 128.77% 94.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.9300 3.1000 3.7700 2.5200 2.0300 1.6300 0.8550 -
P/RPS 1.13 1.66 1.87 1.44 1.23 1.10 0.58 11.75%
  YoY % -31.93% -11.23% 29.86% 17.07% 11.82% 89.66% -
  Horiz. % 194.83% 286.21% 322.41% 248.28% 212.07% 189.66% 100.00%
P/EPS 60.81 23.37 16.28 12.50 11.75 17.46 -29.69 -
  YoY % 160.21% 43.55% 30.24% 6.38% -32.70% 158.81% -
  Horiz. % -204.82% -78.71% -54.83% -42.10% -39.58% -58.81% 100.00%
EY 1.64 4.28 6.14 8.00 8.51 5.73 -3.37 -
  YoY % -61.68% -30.29% -23.25% -5.99% 48.52% 270.03% -
  Horiz. % -48.66% -127.00% -182.20% -237.39% -252.52% -170.03% 100.00%
DY 2.76 1.94 2.48 3.70 0.04 1.64 0.00 -
  YoY % 42.27% -21.77% -32.97% 9,150.00% -97.56% 0.00% -
  Horiz. % 168.29% 118.29% 151.22% 225.61% 2.44% 100.00% -
P/NAPS 1.01 1.56 1.88 1.36 1.11 1.11 0.55 10.66%
  YoY % -35.26% -17.02% 38.24% 22.52% 0.00% 101.82% -
  Horiz. % 183.64% 283.64% 341.82% 247.27% 201.82% 201.82% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 -
Price 2.5600 2.9800 4.0200 2.4500 2.3000 1.6800 0.8750 -
P/RPS 1.50 1.59 2.00 1.40 1.39 1.13 0.60 16.49%
  YoY % -5.66% -20.50% 42.86% 0.72% 23.01% 88.33% -
  Horiz. % 250.00% 265.00% 333.33% 233.33% 231.67% 188.33% 100.00%
P/EPS 80.66 22.46 17.36 12.15 13.31 18.00 -30.38 -
  YoY % 259.13% 29.38% 42.88% -8.72% -26.06% 159.25% -
  Horiz. % -265.50% -73.93% -57.14% -39.99% -43.81% -59.25% 100.00%
EY 1.24 4.45 5.76 8.23 7.51 5.56 -3.29 -
  YoY % -72.13% -22.74% -30.01% 9.59% 35.07% 269.00% -
  Horiz. % -37.69% -135.26% -175.08% -250.15% -228.27% -169.00% 100.00%
DY 2.08 2.01 2.32 3.81 0.03 1.59 0.00 -
  YoY % 3.48% -13.36% -39.11% 12,600.00% -98.11% 0.00% -
  Horiz. % 130.82% 126.42% 145.91% 239.62% 1.89% 100.00% -
P/NAPS 1.34 1.50 2.00 1.32 1.26 1.15 0.57 15.30%
  YoY % -10.67% -25.00% 51.52% 4.76% 9.57% 101.75% -
  Horiz. % 235.09% 263.16% 350.88% 231.58% 221.05% 201.75% 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
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS