[UNISEM] YoY Cumulative Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 - 785,464 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.59 40.94 45.86 40.46 35.65 29.03 31.79 3.28% YoY % -5.74% -10.73% 13.35% 13.49% 22.80% -8.68% - Horiz. % 121.39% 128.78% 144.26% 127.27% 112.14% 91.32% 100.00%
EPS 0.77 0.77 5.72 4.42 3.00 1.18 -1.24 - YoY % 0.00% -86.54% 29.41% 47.33% 154.24% 195.16% - Horiz. % -62.10% -62.10% -461.29% -356.45% -241.94% -95.16% 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 1.8396 1.8506 1.8517 1.6765 1.3802 1.2221 1.3014 5.94% YoY % -0.59% -0.06% 10.45% 21.47% 12.94% -6.09% - Horiz. % 141.36% 142.20% 142.29% 128.82% 106.06% 93.91% 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.
Comment
UNISEM Q1 2016.pdf 
