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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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