Highlights

[UNISEM] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 25-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     10.68%    YoY -     29.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,093,384 1,212,520 1,286,204 1,440,992 1,271,232 1,120,228 912,192 3.06%
  YoY % -9.83% -5.73% -10.74% 13.35% 13.48% 22.81% -
  Horiz. % 119.86% 132.92% 141.00% 157.97% 139.36% 122.81% 100.00%
PBT 4,644 28,432 30,848 203,448 153,704 107,900 44,272 -31.30%
  YoY % -83.67% -7.83% -84.84% 32.36% 42.45% 143.72% -
  Horiz. % 10.49% 64.22% 69.68% 459.54% 347.18% 243.72% 100.00%
Tax -15,956 -4,248 -5,548 -21,932 -12,648 -12,452 -8,852 10.31%
  YoY % -275.61% 23.43% 74.70% -73.40% -1.57% -40.67% -
  Horiz. % 180.25% 47.99% 62.68% 247.76% 142.88% 140.67% 100.00%
NP -11,312 24,184 25,300 181,516 141,056 95,448 35,420 -
  YoY % -146.77% -4.41% -86.06% 28.68% 47.78% 169.47% -
  Horiz. % -31.94% 68.28% 71.43% 512.47% 398.24% 269.47% 100.00%
NP to SH -11,312 24,248 24,216 179,616 138,788 94,140 37,064 -
  YoY % -146.65% 0.13% -86.52% 29.42% 47.43% 153.99% -
  Horiz. % -30.52% 65.42% 65.34% 484.61% 374.45% 253.99% 100.00%
Tax Rate 343.58 % 14.94 % 17.98 % 10.78 % 8.23 % 11.54 % 19.99 % 60.58%
  YoY % 2,199.73% -16.91% 66.79% 30.98% -28.68% -42.27% -
  Horiz. % 1,718.76% 74.74% 89.94% 53.93% 41.17% 57.73% 100.00%
Total Cost 1,104,696 1,188,336 1,260,904 1,259,476 1,130,176 1,024,780 876,772 3.92%
  YoY % -7.04% -5.76% 0.11% 11.44% 10.28% 16.88% -
  Horiz. % 126.00% 135.54% 143.81% 143.65% 128.90% 116.88% 100.00%
Net Worth 1,372,738 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 6.14%
  YoY % -5.00% -0.59% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.53% 151.43% 151.53% 137.19% 112.94% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,372,738 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 6.14%
  YoY % -5.00% -0.59% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.53% 151.43% 151.53% 137.19% 112.94% 100.00%
NOSH 727,086 727,085 733,831 733,831 733,831 674,355 676,350 1.21%
  YoY % 0.00% -0.92% 0.00% 0.00% 8.82% -0.29% -
  Horiz. % 107.50% 107.50% 108.50% 108.50% 108.50% 99.71% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -1.03 % 1.99 % 1.97 % 12.60 % 11.10 % 8.52 % 3.88 % -
  YoY % -151.76% 1.02% -84.37% 13.51% 30.28% 119.59% -
  Horiz. % -26.55% 51.29% 50.77% 324.74% 286.08% 219.59% 100.00%
ROE -0.82 % 1.68 % 1.67 % 12.35 % 10.54 % 8.68 % 3.86 % -
  YoY % -148.81% 0.60% -86.48% 17.17% 21.43% 124.87% -
  Horiz. % -21.24% 43.52% 43.26% 319.95% 273.06% 224.87% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 150.38 166.76 175.27 196.37 173.23 166.12 134.87 1.83%
  YoY % -9.82% -4.86% -10.75% 13.36% 4.28% 23.17% -
  Horiz. % 111.50% 123.64% 129.95% 145.60% 128.44% 123.17% 100.00%
EPS -1.56 3.32 3.28 24.48 18.92 13.96 5.48 -
  YoY % -146.99% 1.22% -86.60% 29.39% 35.53% 154.74% -
  Horiz. % -28.47% 60.58% 59.85% 446.72% 345.26% 254.74% 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 1.8880 1.9873 1.9808 1.9820 1.7945 1.6076 1.4192 4.87%
  YoY % -5.00% 0.33% -0.06% 10.45% 11.63% 13.28% -
  Horiz. % 133.03% 140.03% 139.57% 139.66% 126.44% 113.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 149.00 165.23 175.27 196.37 173.23 152.65 124.31 3.06%
  YoY % -9.82% -5.73% -10.75% 13.36% 13.48% 22.80% -
  Horiz. % 119.86% 132.92% 140.99% 157.97% 139.35% 122.80% 100.00%
EPS -1.54 3.30 3.28 24.48 18.92 12.83 5.05 -
  YoY % -146.67% 0.61% -86.60% 29.39% 47.47% 154.06% -
  Horiz. % -30.50% 65.35% 64.95% 484.75% 374.65% 254.06% 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 1.8706 1.9690 1.9808 1.9820 1.7945 1.4773 1.3080 6.14%
  YoY % -5.00% -0.60% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.54% 151.44% 151.53% 137.19% 112.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.5800 2.6500 2.4400 3.1400 2.2200 2.1800 1.0300 -
P/RPS 1.05 1.59 1.39 1.60 1.28 1.31 0.76 5.53%
  YoY % -33.96% 14.39% -13.13% 25.00% -2.29% 72.37% -
  Horiz. % 138.16% 209.21% 182.89% 210.53% 168.42% 172.37% 100.00%
P/EPS -101.56 79.46 73.94 12.83 11.74 15.62 18.80 -
  YoY % -227.81% 7.47% 476.31% 9.28% -24.84% -16.91% -
  Horiz. % -540.21% 422.66% 393.30% 68.24% 62.45% 83.09% 100.00%
EY -0.98 1.26 1.35 7.80 8.52 6.40 5.32 -
  YoY % -177.78% -6.67% -82.69% -8.45% 33.13% 20.30% -
  Horiz. % -18.42% 23.68% 25.38% 146.62% 160.15% 120.30% 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 0.84 1.33 1.23 1.58 1.24 1.36 0.73 2.36%
  YoY % -36.84% 8.13% -22.15% 27.42% -8.82% 86.30% -
  Horiz. % 115.07% 182.19% 168.49% 216.44% 169.86% 186.30% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/04/20 25/04/19 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 -
Price 1.9300 2.5000 2.2200 3.2600 2.1800 2.4300 1.2700 -
P/RPS 1.28 1.50 1.27 1.66 1.26 1.46 0.94 5.28%
  YoY % -14.67% 18.11% -23.49% 31.75% -13.70% 55.32% -
  Horiz. % 136.17% 159.57% 135.11% 176.60% 134.04% 155.32% 100.00%
P/EPS -124.05 74.96 67.27 13.32 11.53 17.41 23.18 -
  YoY % -265.49% 11.43% 405.03% 15.52% -33.77% -24.89% -
  Horiz. % -535.16% 323.38% 290.21% 57.46% 49.74% 75.11% 100.00%
EY -0.81 1.33 1.49 7.51 8.68 5.74 4.31 -
  YoY % -160.90% -10.74% -80.16% -13.48% 51.22% 33.18% -
  Horiz. % -18.79% 30.86% 34.57% 174.25% 201.39% 133.18% 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 1.02 1.26 1.12 1.64 1.21 1.51 0.89 2.30%
  YoY % -19.05% 12.50% -31.71% 35.54% -19.87% 69.66% -
  Horiz. % 114.61% 141.57% 125.84% 184.27% 135.96% 169.66% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
PARTNERS & BROKERS