Highlights

[UNISEM] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     29.66%    YoY -     -43.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,230,564 1,241,830 1,359,272 1,477,752 1,280,864 1,211,276 1,003,869 3.45%
  YoY % -0.91% -8.64% -8.02% 15.37% 5.75% 20.66% -
  Horiz. % 122.58% 123.70% 135.40% 147.21% 127.59% 120.66% 100.00%
PBT 142,912 48,680 111,076 192,225 165,801 144,172 77,974 10.61%
  YoY % 193.57% -56.17% -42.22% 15.94% 15.00% 84.90% -
  Horiz. % 183.28% 62.43% 142.45% 246.52% 212.63% 184.90% 100.00%
Tax -33,757 -26,366 -14,534 -20,440 -16,694 -15,990 -16,009 13.23%
  YoY % -28.03% -81.41% 28.89% -22.43% -4.40% 0.12% -
  Horiz. % 210.86% 164.70% 90.79% 127.68% 104.28% 99.88% 100.00%
NP 109,154 22,313 96,541 171,785 149,106 128,181 61,965 9.89%
  YoY % 389.19% -76.89% -43.80% 15.21% 16.32% 106.86% -
  Horiz. % 176.15% 36.01% 155.80% 277.23% 240.63% 206.86% 100.00%
NP to SH 109,154 23,077 96,457 169,920 147,938 126,822 62,970 9.59%
  YoY % 373.00% -76.08% -43.23% 14.86% 16.65% 101.40% -
  Horiz. % 173.34% 36.65% 153.18% 269.84% 234.93% 201.40% 100.00%
Tax Rate 23.62 % 54.16 % 13.09 % 10.63 % 10.07 % 11.09 % 20.53 % 2.36%
  YoY % -56.39% 313.75% 23.14% 5.56% -9.20% -45.98% -
  Horiz. % 115.05% 263.81% 63.76% 51.78% 49.05% 54.02% 100.00%
Total Cost 1,121,409 1,219,517 1,262,730 1,305,966 1,131,757 1,083,094 941,904 2.95%
  YoY % -8.04% -3.42% -3.31% 15.39% 4.49% 14.99% -
  Horiz. % 119.06% 129.47% 134.06% 138.65% 120.16% 114.99% 100.00%
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,077 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.88% -
  Horiz. % 145.39% 141.03% 146.13% 148.92% 137.40% 135.88% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 38,777 38,777 43,625 68,490 68,490 587 17,991 13.64%
  YoY % 0.00% -11.11% -36.31% 0.00% 11,566.68% -96.74% -
  Horiz. % 215.53% 215.53% 242.47% 380.68% 380.68% 3.26% 100.00%
Div Payout % 35.53 % 168.03 % 45.23 % 40.31 % 46.30 % 0.46 % 28.57 % 3.70%
  YoY % -78.85% 271.50% 12.21% -12.94% 9,965.22% -98.39% -
  Horiz. % 124.36% 588.13% 158.31% 141.09% 162.06% 1.61% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,077 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.88% -
  Horiz. % 145.39% 141.03% 146.13% 148.92% 137.40% 135.88% 100.00%
NOSH 727,086 727,086 727,085 733,831 733,831 733,831 674,685 1.25%
  YoY % 0.00% 0.00% -0.92% 0.00% 0.00% 8.77% -
  Horiz. % 107.77% 107.77% 107.77% 108.77% 108.77% 108.77% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.87 % 1.80 % 7.10 % 11.62 % 11.64 % 10.58 % 6.17 % 6.23%
  YoY % 392.78% -74.65% -38.90% -0.17% 10.02% 71.47% -
  Horiz. % 143.76% 29.17% 115.07% 188.33% 188.65% 171.47% 100.00%
ROE 7.60 % 1.66 % 6.68 % 11.55 % 10.90 % 9.45 % 6.37 % 2.98%
  YoY % 357.83% -75.15% -42.16% 5.96% 15.34% 48.35% -
  Horiz. % 119.31% 26.06% 104.87% 181.32% 171.11% 148.35% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 169.25 170.80 186.95 201.37 174.54 165.06 148.79 2.17%
  YoY % -0.91% -8.64% -7.16% 15.37% 5.74% 10.93% -
  Horiz. % 113.75% 114.79% 125.65% 135.34% 117.31% 110.93% 100.00%
EPS 15.01 3.17 13.20 23.16 20.16 18.21 9.33 8.24%
  YoY % 373.50% -75.98% -43.01% 14.88% 10.71% 95.18% -
  Horiz. % 160.88% 33.98% 141.48% 248.23% 216.08% 195.18% 100.00%
DPS 5.33 5.33 6.00 9.33 9.33 0.08 2.67 12.20%
  YoY % 0.00% -11.17% -35.69% 0.00% 11,562.50% -97.00% -
  Horiz. % 199.63% 199.63% 224.72% 349.44% 349.44% 3.00% 100.00%
NAPS 1.9758 1.9165 1.9859 2.0051 1.8501 1.8296 1.4645 5.11%
  YoY % 3.09% -3.49% -0.96% 8.38% 1.12% 24.93% -
  Horiz. % 134.91% 130.86% 135.60% 136.91% 126.33% 124.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 156.67 158.10 173.05 188.14 163.07 154.21 127.81 3.45%
  YoY % -0.90% -8.64% -8.02% 15.37% 5.75% 20.66% -
  Horiz. % 122.58% 123.70% 135.40% 147.20% 127.59% 120.66% 100.00%
EPS 13.90 2.94 12.28 21.63 18.83 16.15 8.02 9.59%
  YoY % 372.79% -76.06% -43.23% 14.87% 16.59% 101.37% -
  Horiz. % 173.32% 36.66% 153.12% 269.70% 234.79% 201.37% 100.00%
DPS 4.94 4.94 5.55 8.72 8.72 0.07 2.29 13.66%
  YoY % 0.00% -10.99% -36.35% 0.00% 12,357.14% -96.94% -
  Horiz. % 215.72% 215.72% 242.36% 380.79% 380.79% 3.06% 100.00%
NAPS 1.8290 1.7741 1.8383 1.8733 1.7285 1.7093 1.2580 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.87% -
  Horiz. % 145.39% 141.03% 146.13% 148.91% 137.40% 135.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.5700 1.9300 3.1000 3.7700 2.5200 2.0300 1.6300 -
P/RPS 2.11 1.13 1.66 1.87 1.44 1.23 1.10 11.46%
  YoY % 86.73% -31.93% -11.23% 29.86% 17.07% 11.82% -
  Horiz. % 191.82% 102.73% 150.91% 170.00% 130.91% 111.82% 100.00%
P/EPS 23.78 60.81 23.37 16.28 12.50 11.75 17.46 5.28%
  YoY % -60.89% 160.21% 43.55% 30.24% 6.38% -32.70% -
  Horiz. % 136.20% 348.28% 133.85% 93.24% 71.59% 67.30% 100.00%
EY 4.21 1.64 4.28 6.14 8.00 8.51 5.73 -5.00%
  YoY % 156.71% -61.68% -30.29% -23.25% -5.99% 48.52% -
  Horiz. % 73.47% 28.62% 74.69% 107.16% 139.62% 148.52% 100.00%
DY 1.49 2.76 1.94 2.48 3.70 0.04 1.64 -1.58%
  YoY % -46.01% 42.27% -21.77% -32.97% 9,150.00% -97.56% -
  Horiz. % 90.85% 168.29% 118.29% 151.22% 225.61% 2.44% 100.00%
P/NAPS 1.81 1.01 1.56 1.88 1.36 1.11 1.11 8.48%
  YoY % 79.21% -35.26% -17.02% 38.24% 22.52% 0.00% -
  Horiz. % 163.06% 90.99% 140.54% 169.37% 122.52% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/10/20 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 -
Price 4.4000 2.5600 2.9800 4.0200 2.4500 2.3000 1.6800 -
P/RPS 2.60 1.50 1.59 2.00 1.40 1.39 1.13 14.88%
  YoY % 73.33% -5.66% -20.50% 42.86% 0.72% 23.01% -
  Horiz. % 230.09% 132.74% 140.71% 176.99% 123.89% 123.01% 100.00%
P/EPS 29.31 80.66 22.46 17.36 12.15 13.31 18.00 8.46%
  YoY % -63.66% 259.13% 29.38% 42.88% -8.72% -26.06% -
  Horiz. % 162.83% 448.11% 124.78% 96.44% 67.50% 73.94% 100.00%
EY 3.41 1.24 4.45 5.76 8.23 7.51 5.56 -7.82%
  YoY % 175.00% -72.13% -22.74% -30.01% 9.59% 35.07% -
  Horiz. % 61.33% 22.30% 80.04% 103.60% 148.02% 135.07% 100.00%
DY 1.21 2.08 2.01 2.32 3.81 0.03 1.59 -4.45%
  YoY % -41.83% 3.48% -13.36% -39.11% 12,600.00% -98.11% -
  Horiz. % 76.10% 130.82% 126.42% 145.91% 239.62% 1.89% 100.00%
P/NAPS 2.23 1.34 1.50 2.00 1.32 1.26 1.15 11.66%
  YoY % 66.42% -10.67% -25.00% 51.52% 4.76% 9.57% -
  Horiz. % 193.91% 116.52% 130.43% 173.91% 114.78% 109.57% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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