Highlights

[UNISEM] YoY Cumulative Quarter Result on 2019-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 06-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     238.39%    YoY -     -44.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 565,242 615,057 664,749 725,991 638,698 578,847 479,629 2.77%
  YoY % -8.10% -7.48% -8.44% 13.67% 10.34% 20.69% -
  Horiz. % 117.85% 128.24% 138.60% 151.37% 133.17% 120.69% 100.00%
PBT 51,514 26,732 43,934 98,761 80,236 61,902 25,511 12.41%
  YoY % 92.71% -39.15% -55.51% 23.09% 29.62% 142.65% -
  Horiz. % 201.93% 104.79% 172.22% 387.13% 314.52% 242.65% 100.00%
Tax -20,392 -6,458 -6,534 -10,871 -7,215 -6,421 -6,164 22.05%
  YoY % -215.76% 1.16% 39.90% -50.67% -12.37% -4.17% -
  Horiz. % 330.82% 104.77% 106.00% 176.36% 117.05% 104.17% 100.00%
NP 31,122 20,274 37,400 87,890 73,021 55,481 19,347 8.24%
  YoY % 53.51% -45.79% -57.45% 20.36% 31.61% 186.77% -
  Horiz. % 160.86% 104.79% 193.31% 454.28% 377.43% 286.77% 100.00%
NP to SH 31,122 20,513 37,196 86,993 72,325 54,918 20,107 7.55%
  YoY % 51.72% -44.85% -57.24% 20.28% 31.70% 173.13% -
  Horiz. % 154.78% 102.02% 184.99% 432.65% 359.70% 273.13% 100.00%
Tax Rate 39.59 % 24.16 % 14.87 % 11.01 % 8.99 % 10.37 % 24.16 % 8.57%
  YoY % 63.87% 62.47% 35.06% 22.47% -13.31% -57.08% -
  Horiz. % 163.87% 100.00% 61.55% 45.57% 37.21% 42.92% 100.00%
Total Cost 534,120 594,783 627,349 638,101 565,677 523,366 460,282 2.51%
  YoY % -10.20% -5.19% -1.68% 12.80% 8.08% 13.71% -
  Horiz. % 116.04% 129.22% 136.30% 138.63% 122.90% 113.71% 100.00%
Net Worth 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 945,096 6.63%
  YoY % -2.87% -0.93% -0.83% 9.65% 18.75% 18.34% -
  Horiz. % 147.04% 151.39% 152.80% 154.08% 140.52% 118.34% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 14,541 14,541 18,285 25,684 25,684 203 - -
  YoY % 0.00% -20.48% -28.80% 0.00% 12,511.81% 0.00% -
  Horiz. % 7,140.51% 7,140.51% 8,979.01% 12,611.81% 12,611.81% 100.00% -
Div Payout % 46.72 % 70.89 % 49.16 % 29.52 % 35.51 % 0.37 % - % -
  YoY % -34.10% 44.20% 66.53% -16.87% 9,497.30% 0.00% -
  Horiz. % 12,627.03% 19,159.46% 13,286.49% 7,978.38% 9,597.30% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 945,096 6.63%
  YoY % -2.87% -0.93% -0.83% 9.65% 18.75% 18.34% -
  Horiz. % 147.04% 151.39% 152.80% 154.08% 140.52% 118.34% 100.00%
NOSH 727,086 727,085 731,433 733,831 733,831 678,838 674,731 1.25%
  YoY % 0.00% -0.59% -0.33% 0.00% 8.10% 0.61% -
  Horiz. % 107.76% 107.76% 108.40% 108.76% 108.76% 100.61% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.51 % 3.30 % 5.63 % 12.11 % 11.43 % 9.58 % 4.03 % 5.35%
  YoY % 66.97% -41.39% -53.51% 5.95% 19.31% 137.72% -
  Horiz. % 136.72% 81.89% 139.70% 300.50% 283.62% 237.72% 100.00%
ROE 2.24 % 1.43 % 2.58 % 5.97 % 5.45 % 4.91 % 2.13 % 0.84%
  YoY % 56.64% -44.57% -56.78% 9.54% 11.00% 130.52% -
  Horiz. % 105.16% 67.14% 121.13% 280.28% 255.87% 230.52% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 77.74 84.59 90.88 98.93 87.04 85.27 71.08 1.50%
  YoY % -8.10% -6.92% -8.14% 13.66% 2.08% 19.96% -
  Horiz. % 109.37% 119.01% 127.86% 139.18% 122.45% 119.96% 100.00%
EPS 4.28 2.82 5.08 11.85 9.86 8.09 2.98 6.21%
  YoY % 51.77% -44.49% -57.13% 20.18% 21.88% 171.48% -
  Horiz. % 143.62% 94.63% 170.47% 397.65% 330.87% 271.48% 100.00%
DPS 2.00 2.00 2.50 3.50 3.50 0.03 0.00 -
  YoY % 0.00% -20.00% -28.57% 0.00% 11,566.67% 0.00% -
  Horiz. % 6,666.67% 6,666.67% 8,333.33% 11,666.67% 11,666.67% 100.00% -
NAPS 1.9113 1.9678 1.9744 1.9844 1.8098 1.6475 1.4007 5.31%
  YoY % -2.87% -0.33% -0.50% 9.65% 9.85% 17.62% -
  Horiz. % 136.45% 140.49% 140.96% 141.67% 129.21% 117.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 77.03 83.81 90.59 98.93 87.04 78.88 65.36 2.77%
  YoY % -8.09% -7.48% -8.43% 13.66% 10.34% 20.69% -
  Horiz. % 117.85% 128.23% 138.60% 151.36% 133.17% 120.69% 100.00%
EPS 4.24 2.80 5.07 11.85 9.86 7.48 2.74 7.54%
  YoY % 51.43% -44.77% -57.22% 20.18% 31.82% 172.99% -
  Horiz. % 154.74% 102.19% 185.04% 432.48% 359.85% 272.99% 100.00%
DPS 1.98 1.98 2.49 3.50 3.50 0.03 0.00 -
  YoY % 0.00% -20.48% -28.86% 0.00% 11,566.67% 0.00% -
  Horiz. % 6,600.00% 6,600.00% 8,300.00% 11,666.67% 11,666.67% 100.00% -
NAPS 1.8937 1.9497 1.9679 1.9844 1.8098 1.5240 1.2879 6.63%
  YoY % -2.87% -0.92% -0.83% 9.65% 18.75% 18.33% -
  Horiz. % 147.04% 151.39% 152.80% 154.08% 140.52% 118.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.0500 2.4600 2.3100 3.5800 2.4000 2.3300 1.4600 -
P/RPS 2.64 2.91 2.54 3.62 2.76 2.73 2.05 4.30%
  YoY % -9.28% 14.57% -29.83% 31.16% 1.10% 33.17% -
  Horiz. % 128.78% 141.95% 123.90% 176.59% 134.63% 133.17% 100.00%
P/EPS 47.89 87.20 45.42 30.20 24.35 28.80 48.99 -0.38%
  YoY % -45.08% 91.99% 50.40% 24.02% -15.45% -41.21% -
  Horiz. % 97.75% 178.00% 92.71% 61.65% 49.70% 58.79% 100.00%
EY 2.09 1.15 2.20 3.31 4.11 3.47 2.04 0.40%
  YoY % 81.74% -47.73% -33.53% -19.46% 18.44% 70.10% -
  Horiz. % 102.45% 56.37% 107.84% 162.25% 201.47% 170.10% 100.00%
DY 0.98 0.81 1.08 0.98 1.46 0.01 0.00 -
  YoY % 20.99% -25.00% 10.20% -32.88% 14,500.00% 0.00% -
  Horiz. % 9,800.00% 8,100.00% 10,800.00% 9,800.00% 14,600.00% 100.00% -
P/NAPS 1.07 1.25 1.17 1.80 1.33 1.41 1.04 0.47%
  YoY % -14.40% 6.84% -35.00% 35.34% -5.67% 35.58% -
  Horiz. % 102.88% 120.19% 112.50% 173.08% 127.88% 135.58% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 03/08/20 06/08/19 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 -
Price 3.1900 2.1400 2.6100 4.0700 2.5500 2.3600 1.6900 -
P/RPS 4.10 2.53 2.87 4.11 2.93 2.77 2.38 9.48%
  YoY % 62.06% -11.85% -30.17% 40.27% 5.78% 16.39% -
  Horiz. % 172.27% 106.30% 120.59% 172.69% 123.11% 116.39% 100.00%
P/EPS 74.53 75.85 51.32 34.33 25.87 29.17 56.71 4.66%
  YoY % -1.74% 47.80% 49.49% 32.70% -11.31% -48.56% -
  Horiz. % 131.42% 133.75% 90.50% 60.54% 45.62% 51.44% 100.00%
EY 1.34 1.32 1.95 2.91 3.87 3.43 1.76 -4.44%
  YoY % 1.52% -32.31% -32.99% -24.81% 12.83% 94.89% -
  Horiz. % 76.14% 75.00% 110.80% 165.34% 219.89% 194.89% 100.00%
DY 0.63 0.93 0.96 0.86 1.37 0.01 0.00 -
  YoY % -32.26% -3.12% 11.63% -37.23% 13,600.00% 0.00% -
  Horiz. % 6,300.00% 9,300.00% 9,600.00% 8,600.00% 13,700.00% 100.00% -
P/NAPS 1.67 1.09 1.32 2.05 1.41 1.43 1.21 5.51%
  YoY % 53.21% -17.42% -35.61% 45.39% -1.40% 18.18% -
  Horiz. % 138.02% 90.08% 109.09% 169.42% 116.53% 118.18% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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