Highlights

[UNISEM] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     133.35%    YoY -     173.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 664,749 725,991 638,698 578,847 479,629 496,654 539,556 3.54%
  YoY % -8.44% 13.67% 10.34% 20.69% -3.43% -7.95% -
  Horiz. % 123.20% 134.55% 118.37% 107.28% 88.89% 92.05% 100.00%
PBT 43,934 98,761 80,236 61,902 25,511 -11,604 -24,482 -
  YoY % -55.51% 23.09% 29.62% 142.65% 319.85% 52.60% -
  Horiz. % -179.45% -403.40% -327.73% -252.85% -104.20% 47.40% 100.00%
Tax -6,534 -10,871 -7,215 -6,421 -6,164 -3,448 3,034 -
  YoY % 39.90% -50.67% -12.37% -4.17% -78.77% -213.65% -
  Horiz. % -215.36% -358.31% -237.80% -211.63% -203.16% -113.65% 100.00%
NP 37,400 87,890 73,021 55,481 19,347 -15,052 -21,448 -
  YoY % -57.45% 20.36% 31.61% 186.77% 228.53% 29.82% -
  Horiz. % -174.38% -409.78% -340.46% -258.68% -90.20% 70.18% 100.00%
NP to SH 37,196 86,993 72,325 54,918 20,107 -13,939 -21,111 -
  YoY % -57.24% 20.28% 31.70% 173.13% 244.25% 33.97% -
  Horiz. % -176.19% -412.07% -342.59% -260.14% -95.24% 66.03% 100.00%
Tax Rate 14.87 % 11.01 % 8.99 % 10.37 % 24.16 % - % - % -
  YoY % 35.06% 22.47% -13.31% -57.08% 0.00% 0.00% -
  Horiz. % 61.55% 45.57% 37.21% 42.92% 100.00% - -
Total Cost 627,349 638,101 565,677 523,366 460,282 511,706 561,004 1.88%
  YoY % -1.68% 12.80% 8.08% 13.71% -10.05% -8.79% -
  Horiz. % 111.83% 113.74% 100.83% 93.29% 82.05% 91.21% 100.00%
Net Worth 1,444,142 1,456,214 1,328,087 1,118,385 945,096 1,022,866 1,052,649 5.41%
  YoY % -0.83% 9.65% 18.75% 18.34% -7.60% -2.83% -
  Horiz. % 137.19% 138.34% 126.17% 106.24% 89.78% 97.17% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 18,285 25,684 25,684 203 - - - -
  YoY % -28.80% 0.00% 12,511.81% 0.00% 0.00% 0.00% -
  Horiz. % 8,979.01% 12,611.81% 12,611.81% 100.00% - - -
Div Payout % 49.16 % 29.52 % 35.51 % 0.37 % - % - % - % -
  YoY % 66.53% -16.87% 9,497.30% 0.00% 0.00% 0.00% -
  Horiz. % 13,286.49% 7,978.38% 9,597.30% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,444,142 1,456,214 1,328,087 1,118,385 945,096 1,022,866 1,052,649 5.41%
  YoY % -0.83% 9.65% 18.75% 18.34% -7.60% -2.83% -
  Horiz. % 137.19% 138.34% 126.17% 106.24% 89.78% 97.17% 100.00%
NOSH 731,433 733,831 733,831 678,838 674,731 673,381 674,472 1.36%
  YoY % -0.33% 0.00% 8.10% 0.61% 0.20% -0.16% -
  Horiz. % 108.45% 108.80% 108.80% 100.65% 100.04% 99.84% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.63 % 12.11 % 11.43 % 9.58 % 4.03 % -3.03 % -3.98 % -
  YoY % -53.51% 5.95% 19.31% 137.72% 233.00% 23.87% -
  Horiz. % -141.46% -304.27% -287.19% -240.70% -101.26% 76.13% 100.00%
ROE 2.58 % 5.97 % 5.45 % 4.91 % 2.13 % -1.36 % -2.01 % -
  YoY % -56.78% 9.54% 11.00% 130.52% 256.62% 32.34% -
  Horiz. % -128.36% -297.01% -271.14% -244.28% -105.97% 67.66% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 90.88 98.93 87.04 85.27 71.08 73.76 80.00 2.15%
  YoY % -8.14% 13.66% 2.08% 19.96% -3.63% -7.80% -
  Horiz. % 113.60% 123.66% 108.80% 106.59% 88.85% 92.20% 100.00%
EPS 5.08 11.85 9.86 8.09 2.98 -2.07 -3.13 -
  YoY % -57.13% 20.18% 21.88% 171.48% 243.96% 33.87% -
  Horiz. % -162.30% -378.59% -315.02% -258.47% -95.21% 66.13% 100.00%
DPS 2.50 3.50 3.50 0.03 0.00 0.00 0.00 -
  YoY % -28.57% 0.00% 11,566.67% 0.00% 0.00% 0.00% -
  Horiz. % 8,333.33% 11,666.67% 11,666.67% 100.00% - - -
NAPS 1.9744 1.9844 1.8098 1.6475 1.4007 1.5190 1.5607 3.99%
  YoY % -0.50% 9.65% 9.85% 17.62% -7.79% -2.67% -
  Horiz. % 126.51% 127.15% 115.96% 105.56% 89.75% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 90.59 98.93 87.04 78.88 65.36 67.68 73.53 3.54%
  YoY % -8.43% 13.66% 10.34% 20.69% -3.43% -7.96% -
  Horiz. % 123.20% 134.54% 118.37% 107.28% 88.89% 92.04% 100.00%
EPS 5.07 11.85 9.86 7.48 2.74 -1.90 -2.88 -
  YoY % -57.22% 20.18% 31.82% 172.99% 244.21% 34.03% -
  Horiz. % -176.04% -411.46% -342.36% -259.72% -95.14% 65.97% 100.00%
DPS 2.49 3.50 3.50 0.03 0.00 0.00 0.00 -
  YoY % -28.86% 0.00% 11,566.67% 0.00% 0.00% 0.00% -
  Horiz. % 8,300.00% 11,666.67% 11,666.67% 100.00% - - -
NAPS 1.9679 1.9844 1.8098 1.5240 1.2879 1.3939 1.4345 5.41%
  YoY % -0.83% 9.65% 18.75% 18.33% -7.60% -2.83% -
  Horiz. % 137.18% 138.33% 126.16% 106.24% 89.78% 97.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3100 3.5800 2.4000 2.3300 1.4600 0.9500 1.3600 -
P/RPS 2.54 3.62 2.76 2.73 2.05 1.29 1.70 6.92%
  YoY % -29.83% 31.16% 1.10% 33.17% 58.91% -24.12% -
  Horiz. % 149.41% 212.94% 162.35% 160.59% 120.59% 75.88% 100.00%
P/EPS 45.42 30.20 24.35 28.80 48.99 -45.89 -43.45 -
  YoY % 50.40% 24.02% -15.45% -41.21% 206.76% -5.62% -
  Horiz. % -104.53% -69.51% -56.04% -66.28% -112.75% 105.62% 100.00%
EY 2.20 3.31 4.11 3.47 2.04 -2.18 -2.30 -
  YoY % -33.53% -19.46% 18.44% 70.10% 193.58% 5.22% -
  Horiz. % -95.65% -143.91% -178.70% -150.87% -88.70% 94.78% 100.00%
DY 1.08 0.98 1.46 0.01 0.00 0.00 0.00 -
  YoY % 10.20% -32.88% 14,500.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,800.00% 9,800.00% 14,600.00% 100.00% - - -
P/NAPS 1.17 1.80 1.33 1.41 1.04 0.63 0.87 5.06%
  YoY % -35.00% 35.34% -5.67% 35.58% 65.08% -27.59% -
  Horiz. % 134.48% 206.90% 152.87% 162.07% 119.54% 72.41% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 -
Price 2.6100 4.0700 2.5500 2.3600 1.6900 1.0100 1.2500 -
P/RPS 2.87 4.11 2.93 2.77 2.38 1.37 1.56 10.69%
  YoY % -30.17% 40.27% 5.78% 16.39% 73.72% -12.18% -
  Horiz. % 183.97% 263.46% 187.82% 177.56% 152.56% 87.82% 100.00%
P/EPS 51.32 34.33 25.87 29.17 56.71 -48.79 -39.94 -
  YoY % 49.49% 32.70% -11.31% -48.56% 216.23% -22.16% -
  Horiz. % -128.49% -85.95% -64.77% -73.03% -141.99% 122.16% 100.00%
EY 1.95 2.91 3.87 3.43 1.76 -2.05 -2.50 -
  YoY % -32.99% -24.81% 12.83% 94.89% 185.85% 18.00% -
  Horiz. % -78.00% -116.40% -154.80% -137.20% -70.40% 82.00% 100.00%
DY 0.96 0.86 1.37 0.01 0.00 0.00 0.00 -
  YoY % 11.63% -37.23% 13,600.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,600.00% 8,600.00% 13,700.00% 100.00% - - -
P/NAPS 1.32 2.05 1.41 1.43 1.21 0.66 0.80 8.70%
  YoY % -35.61% 45.39% -1.40% 18.18% 83.33% -17.50% -
  Horiz. % 165.00% 256.25% 176.25% 178.75% 151.25% 82.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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