Highlights

[UNISEM] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -10.77%    YoY -     47.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,286,204 1,440,992 1,271,232 1,120,228 912,192 998,892 1,026,444 3.83%
  YoY % -10.74% 13.35% 13.48% 22.81% -8.68% -2.68% -
  Horiz. % 125.31% 140.39% 123.85% 109.14% 88.87% 97.32% 100.00%
PBT 30,848 203,448 153,704 107,900 44,272 -41,292 -64,960 -
  YoY % -84.84% 32.36% 42.45% 143.72% 207.22% 36.43% -
  Horiz. % -47.49% -313.19% -236.61% -166.10% -68.15% 63.57% 100.00%
Tax -5,548 -21,932 -12,648 -12,452 -8,852 160 10,216 -
  YoY % 74.70% -73.40% -1.57% -40.67% -5,632.50% -98.43% -
  Horiz. % -54.31% -214.68% -123.81% -121.89% -86.65% 1.57% 100.00%
NP 25,300 181,516 141,056 95,448 35,420 -41,132 -54,744 -
  YoY % -86.06% 28.68% 47.78% 169.47% 186.11% 24.86% -
  Horiz. % -46.22% -331.57% -257.66% -174.35% -64.70% 75.14% 100.00%
NP to SH 24,216 179,616 138,788 94,140 37,064 -38,976 -54,116 -
  YoY % -86.52% 29.42% 47.43% 153.99% 195.09% 27.98% -
  Horiz. % -44.75% -331.91% -256.46% -173.96% -68.49% 72.02% 100.00%
Tax Rate 17.98 % 10.78 % 8.23 % 11.54 % 19.99 % - % - % -
  YoY % 66.79% 30.98% -28.68% -42.27% 0.00% 0.00% -
  Horiz. % 89.94% 53.93% 41.17% 57.73% 100.00% - -
Total Cost 1,260,904 1,259,476 1,130,176 1,024,780 876,772 1,040,024 1,081,188 2.59%
  YoY % 0.11% 11.44% 10.28% 16.88% -15.70% -3.81% -
  Horiz. % 116.62% 116.49% 104.53% 94.78% 81.09% 96.19% 100.00%
Net Worth 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.14% 97.05% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.14% 97.05% 100.00%
NOSH 733,831 733,831 733,831 674,355 676,350 671,999 673,084 1.45%
  YoY % 0.00% 0.00% 8.82% -0.29% 0.65% -0.16% -
  Horiz. % 109.03% 109.03% 109.03% 100.19% 100.49% 99.84% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.97 % 12.60 % 11.10 % 8.52 % 3.88 % -4.12 % -5.33 % -
  YoY % -84.37% 13.51% 30.28% 119.59% 194.17% 22.70% -
  Horiz. % -36.96% -236.40% -208.26% -159.85% -72.80% 77.30% 100.00%
ROE 1.67 % 12.35 % 10.54 % 8.68 % 3.86 % -3.81 % -5.14 % -
  YoY % -86.48% 17.17% 21.43% 124.87% 201.31% 25.88% -
  Horiz. % -32.49% -240.27% -205.06% -168.87% -75.10% 74.12% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 175.27 196.37 173.23 166.12 134.87 148.64 152.50 2.35%
  YoY % -10.75% 13.36% 4.28% 23.17% -9.26% -2.53% -
  Horiz. % 114.93% 128.77% 113.59% 108.93% 88.44% 97.47% 100.00%
EPS 3.28 24.48 18.92 13.96 5.48 -5.80 -8.04 -
  YoY % -86.60% 29.39% 35.53% 154.74% 194.48% 27.86% -
  Horiz. % -40.80% -304.48% -235.32% -173.63% -68.16% 72.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9808 1.9820 1.7945 1.6076 1.4192 1.5211 1.5648 4.01%
  YoY % -0.06% 10.45% 11.63% 13.28% -6.70% -2.79% -
  Horiz. % 126.58% 126.66% 114.68% 102.74% 90.70% 97.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 175.27 196.37 173.23 152.65 124.31 136.12 139.87 3.83%
  YoY % -10.75% 13.36% 13.48% 22.80% -8.68% -2.68% -
  Horiz. % 125.31% 140.39% 123.85% 109.14% 88.88% 97.32% 100.00%
EPS 3.28 24.48 18.92 12.83 5.05 -5.31 -7.37 -
  YoY % -86.60% 29.39% 47.47% 154.06% 195.10% 27.95% -
  Horiz. % -44.50% -332.16% -256.72% -174.08% -68.52% 72.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9808 1.9820 1.7945 1.4773 1.3080 1.3929 1.4353 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.13% 97.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.4400 3.1400 2.2200 2.1800 1.0300 0.8900 1.4700 -
P/RPS 1.39 1.60 1.28 1.31 0.76 0.60 0.96 6.36%
  YoY % -13.13% 25.00% -2.29% 72.37% 26.67% -37.50% -
  Horiz. % 144.79% 166.67% 133.33% 136.46% 79.17% 62.50% 100.00%
P/EPS 73.94 12.83 11.74 15.62 18.80 -15.34 -18.28 -
  YoY % 476.31% 9.28% -24.84% -16.91% 222.56% 16.08% -
  Horiz. % -404.49% -70.19% -64.22% -85.45% -102.84% 83.92% 100.00%
EY 1.35 7.80 8.52 6.40 5.32 -6.52 -5.47 -
  YoY % -82.69% -8.45% 33.13% 20.30% 181.60% -19.20% -
  Horiz. % -24.68% -142.60% -155.76% -117.00% -97.26% 119.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.23 1.58 1.24 1.36 0.73 0.59 0.94 4.58%
  YoY % -22.15% 27.42% -8.82% 86.30% 23.73% -37.23% -
  Horiz. % 130.85% 168.09% 131.91% 144.68% 77.66% 62.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 -
Price 2.2200 3.2600 2.1800 2.4300 1.2700 0.8800 1.4600 -
P/RPS 1.27 1.66 1.26 1.46 0.94 0.59 0.96 4.77%
  YoY % -23.49% 31.75% -13.70% 55.32% 59.32% -38.54% -
  Horiz. % 132.29% 172.92% 131.25% 152.08% 97.92% 61.46% 100.00%
P/EPS 67.27 13.32 11.53 17.41 23.18 -15.17 -18.16 -
  YoY % 405.03% 15.52% -33.77% -24.89% 252.80% 16.46% -
  Horiz. % -370.43% -73.35% -63.49% -95.87% -127.64% 83.54% 100.00%
EY 1.49 7.51 8.68 5.74 4.31 -6.59 -5.51 -
  YoY % -80.16% -13.48% 51.22% 33.18% 165.40% -19.60% -
  Horiz. % -27.04% -136.30% -157.53% -104.17% -78.22% 119.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 1.64 1.21 1.51 0.89 0.58 0.93 3.15%
  YoY % -31.71% 35.54% -19.87% 69.66% 53.45% -37.63% -
  Horiz. % 120.43% 176.34% 130.11% 162.37% 95.70% 62.37% 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.
 


 

204  308  524  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.08 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.92-0.025 
 VELESTO 0.315+0.01 
 WCT-WE 0.17-0.01 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers