Highlights

[UNISEM] YoY Cumulative Quarter Result on 2016-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -77.69%    YoY -     47.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 303,130 321,551 360,248 317,808 280,057 228,048 249,723 3.28%
  YoY % -5.73% -10.74% 13.35% 13.48% 22.81% -8.68% -
  Horiz. % 121.39% 128.76% 144.26% 127.26% 112.15% 91.32% 100.00%
PBT 7,108 7,712 50,862 38,426 26,975 11,068 -10,323 -
  YoY % -7.83% -84.84% 32.36% 42.45% 143.72% 207.22% -
  Horiz. % -68.86% -74.71% -492.71% -372.24% -261.31% -107.22% 100.00%
Tax -1,062 -1,387 -5,483 -3,162 -3,113 -2,213 40 -
  YoY % 23.43% 74.70% -73.40% -1.57% -40.67% -5,632.50% -
  Horiz. % -2,655.00% -3,467.50% -13,707.50% -7,905.00% -7,782.50% -5,532.50% 100.00%
NP 6,046 6,325 45,379 35,264 23,862 8,855 -10,283 -
  YoY % -4.41% -86.06% 28.68% 47.78% 169.47% 186.11% -
  Horiz. % -58.80% -61.51% -441.30% -342.93% -232.05% -86.11% 100.00%
NP to SH 6,062 6,054 44,904 34,697 23,535 9,266 -9,744 -
  YoY % 0.13% -86.52% 29.42% 47.43% 153.99% 195.09% -
  Horiz. % -62.21% -62.13% -460.84% -356.09% -241.53% -95.09% 100.00%
Tax Rate 14.94 % 17.98 % 10.78 % 8.23 % 11.54 % 19.99 % - % -
  YoY % -16.91% 66.79% 30.98% -28.68% -42.27% 0.00% -
  Horiz. % 74.74% 89.94% 53.93% 41.17% 57.73% 100.00% -
Total Cost 297,084 315,226 314,869 282,544 256,195 219,193 260,006 2.25%
  YoY % -5.76% 0.11% 11.44% 10.28% 16.88% -15.70% -
  Horiz. % 114.26% 121.24% 121.10% 108.67% 98.53% 84.30% 100.00%
Net Worth 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 5.94%
  YoY % -0.59% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 141.36% 142.20% 142.29% 128.83% 106.06% 93.90% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 5.94%
  YoY % -0.59% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 141.36% 142.20% 142.29% 128.83% 106.06% 93.90% 100.00%
NOSH 727,085 733,831 733,831 733,831 674,355 676,350 671,999 1.32%
  YoY % -0.92% 0.00% 0.00% 8.82% -0.29% 0.65% -
  Horiz. % 108.20% 109.20% 109.20% 109.20% 100.35% 100.65% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.99 % 1.97 % 12.60 % 11.10 % 8.52 % 3.88 % -4.12 % -
  YoY % 1.02% -84.37% 13.51% 30.28% 119.59% 194.17% -
  Horiz. % -48.30% -47.82% -305.83% -269.42% -206.80% -94.17% 100.00%
ROE 0.42 % 0.42 % 3.09 % 2.63 % 2.17 % 0.97 % -0.95 % -
  YoY % 0.00% -86.41% 17.49% 21.20% 123.71% 202.11% -
  Horiz. % -44.21% -44.21% -325.26% -276.84% -228.42% -102.11% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.69 43.82 49.09 43.31 41.53 33.72 37.16 1.93%
  YoY % -4.86% -10.74% 13.35% 4.29% 23.16% -9.26% -
  Horiz. % 112.19% 117.92% 132.10% 116.55% 111.76% 90.74% 100.00%
EPS 0.83 0.82 6.12 4.73 3.49 1.37 -1.45 -
  YoY % 1.22% -86.60% 29.39% 35.53% 154.74% 194.48% -
  Horiz. % -57.24% -56.55% -422.07% -326.21% -240.69% -94.48% 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 1.9873 1.9808 1.9820 1.7945 1.6076 1.4192 1.5211 4.55%
  YoY % 0.33% -0.06% 10.45% 11.63% 13.28% -6.70% -
  Horiz. % 130.65% 130.22% 130.30% 117.97% 105.69% 93.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.31 43.82 49.09 43.31 38.16 31.08 34.03 3.28%
  YoY % -5.73% -10.74% 13.35% 13.50% 22.78% -8.67% -
  Horiz. % 121.39% 128.77% 144.26% 127.27% 112.14% 91.33% 100.00%
EPS 0.83 0.82 6.12 4.73 3.21 1.26 -1.33 -
  YoY % 1.22% -86.60% 29.39% 47.35% 154.76% 194.74% -
  Horiz. % -62.41% -61.65% -460.15% -355.64% -241.35% -94.74% 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 1.9690 1.9808 1.9820 1.7945 1.4773 1.3080 1.3929 5.94%
  YoY % -0.60% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 141.36% 142.21% 142.29% 128.83% 106.06% 93.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.6500 2.4400 3.1400 2.2200 2.1800 1.0300 0.8900 -
P/RPS 6.36 5.57 6.40 5.13 5.25 3.05 2.39 17.71%
  YoY % 14.18% -12.97% 24.76% -2.29% 72.13% 27.62% -
  Horiz. % 266.11% 233.05% 267.78% 214.64% 219.67% 127.62% 100.00%
P/EPS 317.85 295.76 51.31 46.95 62.46 75.18 -61.38 -
  YoY % 7.47% 476.42% 9.29% -24.83% -16.92% 222.48% -
  Horiz. % -517.84% -481.85% -83.59% -76.49% -101.76% -122.48% 100.00%
EY 0.31 0.34 1.95 2.13 1.60 1.33 -1.63 -
  YoY % -8.82% -82.56% -8.45% 33.13% 20.30% 181.60% -
  Horiz. % -19.02% -20.86% -119.63% -130.67% -98.16% -81.60% 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 1.33 1.23 1.58 1.24 1.36 0.73 0.59 14.50%
  YoY % 8.13% -22.15% 27.42% -8.82% 86.30% 23.73% -
  Horiz. % 225.42% 208.47% 267.80% 210.17% 230.51% 123.73% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 -
Price 2.5000 2.2200 3.2600 2.1800 2.4300 1.2700 0.8800 -
P/RPS 6.00 5.07 6.64 5.03 5.85 3.77 2.37 16.74%
  YoY % 18.34% -23.64% 32.01% -14.02% 55.17% 59.07% -
  Horiz. % 253.16% 213.92% 280.17% 212.24% 246.84% 159.07% 100.00%
P/EPS 299.85 269.10 53.28 46.11 69.63 92.70 -60.69 -
  YoY % 11.43% 405.07% 15.55% -33.78% -24.89% 252.74% -
  Horiz. % -494.07% -443.40% -87.79% -75.98% -114.73% -152.74% 100.00%
EY 0.33 0.37 1.88 2.17 1.44 1.08 -1.65 -
  YoY % -10.81% -80.32% -13.36% 50.69% 33.33% 165.45% -
  Horiz. % -20.00% -22.42% -113.94% -131.52% -87.27% -65.45% 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 1.26 1.12 1.64 1.21 1.51 0.89 0.58 13.80%
  YoY % 12.50% -31.71% 35.54% -19.87% 69.66% 53.45% -
  Horiz. % 217.24% 193.10% 282.76% 208.62% 260.34% 153.45% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers