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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 615,057 664,749 725,991 638,698 578,847 479,629 496,654 3.63%
  YoY % -7.48% -8.44% 13.67% 10.34% 20.69% -3.43% -
  Horiz. % 123.84% 133.85% 146.18% 128.60% 116.55% 96.57% 100.00%
PBT 26,732 43,934 98,761 80,236 61,902 25,511 -11,604 -
  YoY % -39.15% -55.51% 23.09% 29.62% 142.65% 319.85% -
  Horiz. % -230.37% -378.61% -851.09% -691.45% -533.45% -219.85% 100.00%
Tax -6,458 -6,534 -10,871 -7,215 -6,421 -6,164 -3,448 11.02%
  YoY % 1.16% 39.90% -50.67% -12.37% -4.17% -78.77% -
  Horiz. % 187.30% 189.50% 315.28% 209.25% 186.22% 178.77% 100.00%
NP 20,274 37,400 87,890 73,021 55,481 19,347 -15,052 -
  YoY % -45.79% -57.45% 20.36% 31.61% 186.77% 228.53% -
  Horiz. % -134.69% -248.47% -583.91% -485.12% -368.60% -128.53% 100.00%
NP to SH 20,513 37,196 86,993 72,325 54,918 20,107 -13,939 -
  YoY % -44.85% -57.24% 20.28% 31.70% 173.13% 244.25% -
  Horiz. % -147.16% -266.85% -624.10% -518.87% -393.99% -144.25% 100.00%
Tax Rate 24.16 % 14.87 % 11.01 % 8.99 % 10.37 % 24.16 % - % -
  YoY % 62.47% 35.06% 22.47% -13.31% -57.08% 0.00% -
  Horiz. % 100.00% 61.55% 45.57% 37.21% 42.92% 100.00% -
Total Cost 594,783 627,349 638,101 565,677 523,366 460,282 511,706 2.54%
  YoY % -5.19% -1.68% 12.80% 8.08% 13.71% -10.05% -
  Horiz. % 116.24% 122.60% 124.70% 110.55% 102.28% 89.95% 100.00%
Net Worth 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 945,096 1,022,866 5.75%
  YoY % -0.93% -0.83% 9.65% 18.75% 18.34% -7.60% -
  Horiz. % 139.88% 141.19% 142.37% 129.84% 109.34% 92.40% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 14,541 18,285 25,684 25,684 203 - - -
  YoY % -20.48% -28.80% 0.00% 12,511.81% 0.00% 0.00% -
  Horiz. % 7,140.51% 8,979.01% 12,611.81% 12,611.81% 100.00% - -
Div Payout % 70.89 % 49.16 % 29.52 % 35.51 % 0.37 % - % - % -
  YoY % 44.20% 66.53% -16.87% 9,497.30% 0.00% 0.00% -
  Horiz. % 19,159.46% 13,286.49% 7,978.38% 9,597.30% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 945,096 1,022,866 5.75%
  YoY % -0.93% -0.83% 9.65% 18.75% 18.34% -7.60% -
  Horiz. % 139.88% 141.19% 142.37% 129.84% 109.34% 92.40% 100.00%
NOSH 727,085 731,433 733,831 733,831 678,838 674,731 673,381 1.29%
  YoY % -0.59% -0.33% 0.00% 8.10% 0.61% 0.20% -
  Horiz. % 107.98% 108.62% 108.98% 108.98% 100.81% 100.20% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.30 % 5.63 % 12.11 % 11.43 % 9.58 % 4.03 % -3.03 % -
  YoY % -41.39% -53.51% 5.95% 19.31% 137.72% 233.00% -
  Horiz. % -108.91% -185.81% -399.67% -377.23% -316.17% -133.00% 100.00%
ROE 1.43 % 2.58 % 5.97 % 5.45 % 4.91 % 2.13 % -1.36 % -
  YoY % -44.57% -56.78% 9.54% 11.00% 130.52% 256.62% -
  Horiz. % -105.15% -189.71% -438.97% -400.74% -361.03% -156.62% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 84.59 90.88 98.93 87.04 85.27 71.08 73.76 2.31%
  YoY % -6.92% -8.14% 13.66% 2.08% 19.96% -3.63% -
  Horiz. % 114.68% 123.21% 134.12% 118.00% 115.60% 96.37% 100.00%
EPS 2.82 5.08 11.85 9.86 8.09 2.98 -2.07 -
  YoY % -44.49% -57.13% 20.18% 21.88% 171.48% 243.96% -
  Horiz. % -136.23% -245.41% -572.46% -476.33% -390.82% -143.96% 100.00%
DPS 2.00 2.50 3.50 3.50 0.03 0.00 0.00 -
  YoY % -20.00% -28.57% 0.00% 11,566.67% 0.00% 0.00% -
  Horiz. % 6,666.67% 8,333.33% 11,666.67% 11,666.67% 100.00% - -
NAPS 1.9678 1.9744 1.9844 1.8098 1.6475 1.4007 1.5190 4.41%
  YoY % -0.33% -0.50% 9.65% 9.85% 17.62% -7.79% -
  Horiz. % 129.55% 129.98% 130.64% 119.14% 108.46% 92.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 83.81 90.59 98.93 87.04 78.88 65.36 67.68 3.63%
  YoY % -7.48% -8.43% 13.66% 10.34% 20.69% -3.43% -
  Horiz. % 123.83% 133.85% 146.17% 128.61% 116.55% 96.57% 100.00%
EPS 2.80 5.07 11.85 9.86 7.48 2.74 -1.90 -
  YoY % -44.77% -57.22% 20.18% 31.82% 172.99% 244.21% -
  Horiz. % -147.37% -266.84% -623.68% -518.95% -393.68% -144.21% 100.00%
DPS 1.98 2.49 3.50 3.50 0.03 0.00 0.00 -
  YoY % -20.48% -28.86% 0.00% 11,566.67% 0.00% 0.00% -
  Horiz. % 6,600.00% 8,300.00% 11,666.67% 11,666.67% 100.00% - -
NAPS 1.9497 1.9679 1.9844 1.8098 1.5240 1.2879 1.3939 5.75%
  YoY % -0.92% -0.83% 9.65% 18.75% 18.33% -7.60% -
  Horiz. % 139.87% 141.18% 142.36% 129.84% 109.33% 92.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.4600 2.3100 3.5800 2.4000 2.3300 1.4600 0.9500 -
P/RPS 2.91 2.54 3.62 2.76 2.73 2.05 1.29 14.51%
  YoY % 14.57% -29.83% 31.16% 1.10% 33.17% 58.91% -
  Horiz. % 225.58% 196.90% 280.62% 213.95% 211.63% 158.91% 100.00%
P/EPS 87.20 45.42 30.20 24.35 28.80 48.99 -45.89 -
  YoY % 91.99% 50.40% 24.02% -15.45% -41.21% 206.76% -
  Horiz. % -190.02% -98.98% -65.81% -53.06% -62.76% -106.76% 100.00%
EY 1.15 2.20 3.31 4.11 3.47 2.04 -2.18 -
  YoY % -47.73% -33.53% -19.46% 18.44% 70.10% 193.58% -
  Horiz. % -52.75% -100.92% -151.83% -188.53% -159.17% -93.58% 100.00%
DY 0.81 1.08 0.98 1.46 0.01 0.00 0.00 -
  YoY % -25.00% 10.20% -32.88% 14,500.00% 0.00% 0.00% -
  Horiz. % 8,100.00% 10,800.00% 9,800.00% 14,600.00% 100.00% - -
P/NAPS 1.25 1.17 1.80 1.33 1.41 1.04 0.63 12.09%
  YoY % 6.84% -35.00% 35.34% -5.67% 35.58% 65.08% -
  Horiz. % 198.41% 185.71% 285.71% 211.11% 223.81% 165.08% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 06/08/19 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 -
Price 2.1400 2.6100 4.0700 2.5500 2.3600 1.6900 1.0100 -
P/RPS 2.53 2.87 4.11 2.93 2.77 2.38 1.37 10.76%
  YoY % -11.85% -30.17% 40.27% 5.78% 16.39% 73.72% -
  Horiz. % 184.67% 209.49% 300.00% 213.87% 202.19% 173.72% 100.00%
P/EPS 75.85 51.32 34.33 25.87 29.17 56.71 -48.79 -
  YoY % 47.80% 49.49% 32.70% -11.31% -48.56% 216.23% -
  Horiz. % -155.46% -105.19% -70.36% -53.02% -59.79% -116.23% 100.00%
EY 1.32 1.95 2.91 3.87 3.43 1.76 -2.05 -
  YoY % -32.31% -32.99% -24.81% 12.83% 94.89% 185.85% -
  Horiz. % -64.39% -95.12% -141.95% -188.78% -167.32% -85.85% 100.00%
DY 0.93 0.96 0.86 1.37 0.01 0.00 0.00 -
  YoY % -3.12% 11.63% -37.23% 13,600.00% 0.00% 0.00% -
  Horiz. % 9,300.00% 9,600.00% 8,600.00% 13,700.00% 100.00% - -
P/NAPS 1.09 1.32 2.05 1.41 1.43 1.21 0.66 8.72%
  YoY % -17.42% -35.61% 45.39% -1.40% 18.18% 83.33% -
  Horiz. % 165.15% 200.00% 310.61% 213.64% 216.67% 183.33% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1921 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.6250.00 
 KOTRA 1.900.00 
 UCREST 0.080.00 
 EITA 1.070.00 
 PUC 0.100.00 
 WILLOW 0.3950.00 
 EAH-WE 0.0050.00 
 IRIS 0.0950.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 

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