Highlights

[UNISEM] YoY Cumulative Quarter Result on 2019-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -93.67%    YoY -     0.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 273,346 303,130 321,551 360,248 317,808 280,057 228,048 3.06%
  YoY % -9.83% -5.73% -10.74% 13.35% 13.48% 22.81% -
  Horiz. % 119.86% 132.92% 141.00% 157.97% 139.36% 122.81% 100.00%
PBT 1,161 7,108 7,712 50,862 38,426 26,975 11,068 -31.30%
  YoY % -83.67% -7.83% -84.84% 32.36% 42.45% 143.72% -
  Horiz. % 10.49% 64.22% 69.68% 459.54% 347.18% 243.72% 100.00%
Tax -3,989 -1,062 -1,387 -5,483 -3,162 -3,113 -2,213 10.31%
  YoY % -275.61% 23.43% 74.70% -73.40% -1.57% -40.67% -
  Horiz. % 180.25% 47.99% 62.68% 247.76% 142.88% 140.67% 100.00%
NP -2,828 6,046 6,325 45,379 35,264 23,862 8,855 -
  YoY % -146.77% -4.41% -86.06% 28.68% 47.78% 169.47% -
  Horiz. % -31.94% 68.28% 71.43% 512.47% 398.24% 269.47% 100.00%
NP to SH -2,828 6,062 6,054 44,904 34,697 23,535 9,266 -
  YoY % -146.65% 0.13% -86.52% 29.42% 47.43% 153.99% -
  Horiz. % -30.52% 65.42% 65.34% 484.61% 374.45% 253.99% 100.00%
Tax Rate 343.58 % 14.94 % 17.98 % 10.78 % 8.23 % 11.54 % 19.99 % 60.58%
  YoY % 2,199.73% -16.91% 66.79% 30.98% -28.68% -42.27% -
  Horiz. % 1,718.76% 74.74% 89.94% 53.93% 41.17% 57.73% 100.00%
Total Cost 276,174 297,084 315,226 314,869 282,544 256,195 219,193 3.92%
  YoY % -7.04% -5.76% 0.11% 11.44% 10.28% 16.88% -
  Horiz. % 126.00% 135.54% 143.81% 143.65% 128.90% 116.88% 100.00%
Net Worth 1,372,738 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 6.14%
  YoY % -5.00% -0.59% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.53% 151.43% 151.53% 137.19% 112.94% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,372,738 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 6.14%
  YoY % -5.00% -0.59% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.53% 151.43% 151.53% 137.19% 112.94% 100.00%
NOSH 727,086 727,085 733,831 733,831 733,831 674,355 676,350 1.21%
  YoY % 0.00% -0.92% 0.00% 0.00% 8.82% -0.29% -
  Horiz. % 107.50% 107.50% 108.50% 108.50% 108.50% 99.71% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -1.03 % 1.99 % 1.97 % 12.60 % 11.10 % 8.52 % 3.88 % -
  YoY % -151.76% 1.02% -84.37% 13.51% 30.28% 119.59% -
  Horiz. % -26.55% 51.29% 50.77% 324.74% 286.08% 219.59% 100.00%
ROE -0.21 % 0.42 % 0.42 % 3.09 % 2.63 % 2.17 % 0.97 % -
  YoY % -150.00% 0.00% -86.41% 17.49% 21.20% 123.71% -
  Horiz. % -21.65% 43.30% 43.30% 318.56% 271.13% 223.71% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 37.59 41.69 43.82 49.09 43.31 41.53 33.72 1.83%
  YoY % -9.83% -4.86% -10.74% 13.35% 4.29% 23.16% -
  Horiz. % 111.48% 123.64% 129.95% 145.58% 128.44% 123.16% 100.00%
EPS -0.39 0.83 0.82 6.12 4.73 3.49 1.37 -
  YoY % -146.99% 1.22% -86.60% 29.39% 35.53% 154.74% -
  Horiz. % -28.47% 60.58% 59.85% 446.72% 345.26% 254.74% 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 1.8880 1.9873 1.9808 1.9820 1.7945 1.6076 1.4192 4.87%
  YoY % -5.00% 0.33% -0.06% 10.45% 11.63% 13.28% -
  Horiz. % 133.03% 140.03% 139.57% 139.66% 126.44% 113.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 34.80 38.59 40.94 45.86 40.46 35.65 29.03 3.06%
  YoY % -9.82% -5.74% -10.73% 13.35% 13.49% 22.80% -
  Horiz. % 119.88% 132.93% 141.03% 157.97% 139.37% 122.80% 100.00%
EPS -0.36 0.77 0.77 5.72 4.42 3.00 1.18 -
  YoY % -146.75% 0.00% -86.54% 29.41% 47.33% 154.24% -
  Horiz. % -30.51% 65.25% 65.25% 484.75% 374.58% 254.24% 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 1.7477 1.8396 1.8506 1.8517 1.6765 1.3802 1.2221 6.14%
  YoY % -5.00% -0.59% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.53% 151.43% 151.52% 137.18% 112.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.5800 2.6500 2.4400 3.1400 2.2200 2.1800 1.0300 -
P/RPS 4.20 6.36 5.57 6.40 5.13 5.25 3.05 5.47%
  YoY % -33.96% 14.18% -12.97% 24.76% -2.29% 72.13% -
  Horiz. % 137.70% 208.52% 182.62% 209.84% 168.20% 172.13% 100.00%
P/EPS -406.22 317.85 295.76 51.31 46.95 62.46 75.18 -
  YoY % -227.80% 7.47% 476.42% 9.29% -24.83% -16.92% -
  Horiz. % -540.33% 422.79% 393.40% 68.25% 62.45% 83.08% 100.00%
EY -0.25 0.31 0.34 1.95 2.13 1.60 1.33 -
  YoY % -180.65% -8.82% -82.56% -8.45% 33.13% 20.30% -
  Horiz. % -18.80% 23.31% 25.56% 146.62% 160.15% 120.30% 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 0.84 1.33 1.23 1.58 1.24 1.36 0.73 2.36%
  YoY % -36.84% 8.13% -22.15% 27.42% -8.82% 86.30% -
  Horiz. % 115.07% 182.19% 168.49% 216.44% 169.86% 186.30% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/04/20 25/04/19 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 -
Price 1.9300 2.5000 2.2200 3.2600 2.1800 2.4300 1.2700 -
P/RPS 5.13 6.00 5.07 6.64 5.03 5.85 3.77 5.26%
  YoY % -14.50% 18.34% -23.64% 32.01% -14.02% 55.17% -
  Horiz. % 136.07% 159.15% 134.48% 176.13% 133.42% 155.17% 100.00%
P/EPS -496.21 299.85 269.10 53.28 46.11 69.63 92.70 -
  YoY % -265.49% 11.43% 405.07% 15.55% -33.78% -24.89% -
  Horiz. % -535.29% 323.46% 290.29% 57.48% 49.74% 75.11% 100.00%
EY -0.20 0.33 0.37 1.88 2.17 1.44 1.08 -
  YoY % -160.61% -10.81% -80.32% -13.36% 50.69% 33.33% -
  Horiz. % -18.52% 30.56% 34.26% 174.07% 200.93% 133.33% 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 1.02 1.26 1.12 1.64 1.21 1.51 0.89 2.30%
  YoY % -19.05% 12.50% -31.71% 35.54% -19.87% 69.66% -
  Horiz. % 114.61% 141.57% 125.84% 184.27% 135.96% 169.66% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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