Highlights

[UNISEM] YoY Quarter Result on 2018-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     414.40%    YoY -     -26.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 343,198 365,743 320,890 298,790 251,581 246,931 282,945 3.27%
  YoY % -6.16% 13.98% 7.40% 18.76% 1.88% -12.73% -
  Horiz. % 121.29% 129.26% 113.41% 105.60% 88.92% 87.27% 100.00%
PBT 36,222 47,899 41,810 34,927 14,443 -1,281 -8,242 -
  YoY % -24.38% 14.56% 19.71% 141.83% 1,227.48% 84.46% -
  Horiz. % -439.48% -581.16% -507.28% -423.77% -175.24% 15.54% 100.00%
Tax -5,147 -5,388 -4,053 -3,308 -3,951 -3,488 480 -
  YoY % 4.47% -32.94% -22.52% 16.27% -13.27% -826.67% -
  Horiz. % -1,072.29% -1,122.50% -844.38% -689.17% -823.12% -726.67% 100.00%
NP 31,075 42,511 37,757 31,619 10,492 -4,769 -7,762 -
  YoY % -26.90% 12.59% 19.41% 201.36% 320.00% 38.56% -
  Horiz. % -400.35% -547.68% -486.43% -407.36% -135.17% 61.44% 100.00%
NP to SH 31,142 42,089 37,628 31,383 10,841 -4,195 -7,582 -
  YoY % -26.01% 11.86% 19.90% 189.48% 358.43% 44.67% -
  Horiz. % -410.74% -555.12% -496.28% -413.91% -142.98% 55.33% 100.00%
Tax Rate 14.21 % 11.25 % 9.69 % 9.47 % 27.36 % - % - % -
  YoY % 26.31% 16.10% 2.32% -65.39% 0.00% 0.00% -
  Horiz. % 51.94% 41.12% 35.42% 34.61% 100.00% - -
Total Cost 312,123 323,232 283,133 267,171 241,089 251,700 290,707 1.19%
  YoY % -3.44% 14.16% 5.97% 10.82% -4.22% -13.42% -
  Horiz. % 107.37% 111.19% 97.39% 91.90% 82.93% 86.58% 100.00%
Net Worth 1,444,142 1,456,214 1,328,087 1,126,437 943,166 1,027,775 1,056,538 5.34%
  YoY % -0.83% 9.65% 17.90% 19.43% -8.23% -2.72% -
  Horiz. % 136.69% 137.83% 125.70% 106.62% 89.27% 97.28% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 18,285 25,684 25,684 205 - - - -
  YoY % -28.80% 0.00% 12,421.68% 0.00% 0.00% 0.00% -
  Horiz. % 8,914.83% 12,521.68% 12,521.68% 100.00% - - -
Div Payout % 58.72 % 61.02 % 68.26 % 0.65 % - % - % - % -
  YoY % -3.77% -10.61% 10,401.54% 0.00% 0.00% 0.00% -
  Horiz. % 9,033.85% 9,387.69% 10,501.54% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,444,142 1,456,214 1,328,087 1,126,437 943,166 1,027,775 1,056,538 5.34%
  YoY % -0.83% 9.65% 17.90% 19.43% -8.23% -2.72% -
  Horiz. % 136.69% 137.83% 125.70% 106.62% 89.27% 97.28% 100.00%
NOSH 731,433 733,831 733,831 683,725 673,354 676,612 676,964 1.30%
  YoY % -0.33% 0.00% 7.33% 1.54% -0.48% -0.05% -
  Horiz. % 108.05% 108.40% 108.40% 101.00% 99.47% 99.95% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.05 % 11.62 % 11.77 % 10.58 % 4.17 % -1.93 % -2.74 % -
  YoY % -22.12% -1.27% 11.25% 153.72% 316.06% 29.56% -
  Horiz. % -330.29% -424.09% -429.56% -386.13% -152.19% 70.44% 100.00%
ROE 2.16 % 2.89 % 2.83 % 2.79 % 1.15 % -0.41 % -0.72 % -
  YoY % -25.26% 2.12% 1.43% 142.61% 380.49% 43.06% -
  Horiz. % -300.00% -401.39% -393.06% -387.50% -159.72% 56.94% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.92 49.84 43.73 43.70 37.36 36.50 41.80 1.94%
  YoY % -5.86% 13.97% 0.07% 16.97% 2.36% -12.68% -
  Horiz. % 112.25% 119.23% 104.62% 104.55% 89.38% 87.32% 100.00%
EPS 4.26 5.74 5.13 4.59 1.61 -0.62 -1.12 -
  YoY % -25.78% 11.89% 11.76% 185.09% 359.68% 44.64% -
  Horiz. % -380.36% -512.50% -458.04% -409.82% -143.75% 55.36% 100.00%
DPS 2.50 3.50 3.50 0.03 0.00 0.00 0.00 -
  YoY % -28.57% 0.00% 11,566.67% 0.00% 0.00% 0.00% -
  Horiz. % 8,333.33% 11,666.67% 11,666.67% 100.00% - - -
NAPS 1.9744 1.9844 1.8098 1.6475 1.4007 1.5190 1.5607 3.99%
  YoY % -0.50% 9.65% 9.85% 17.62% -7.79% -2.67% -
  Horiz. % 126.51% 127.15% 115.96% 105.56% 89.75% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.77 49.84 43.73 40.72 34.28 33.65 38.56 3.27%
  YoY % -6.16% 13.97% 7.39% 18.79% 1.87% -12.73% -
  Horiz. % 121.29% 129.25% 113.41% 105.60% 88.90% 87.27% 100.00%
EPS 4.24 5.74 5.13 4.28 1.48 -0.57 -1.03 -
  YoY % -26.13% 11.89% 19.86% 189.19% 359.65% 44.66% -
  Horiz. % -411.65% -557.28% -498.06% -415.53% -143.69% 55.34% 100.00%
DPS 2.49 3.50 3.50 0.03 0.00 0.00 0.00 -
  YoY % -28.86% 0.00% 11,566.67% 0.00% 0.00% 0.00% -
  Horiz. % 8,300.00% 11,666.67% 11,666.67% 100.00% - - -
NAPS 1.9679 1.9844 1.8098 1.5350 1.2853 1.4006 1.4398 5.34%
  YoY % -0.83% 9.65% 17.90% 19.43% -8.23% -2.72% -
  Horiz. % 136.68% 137.82% 125.70% 106.61% 89.27% 97.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3100 3.5800 2.4000 2.3300 1.4600 0.9500 1.3600 -
P/RPS 4.92 7.18 5.49 5.33 3.91 2.60 3.25 7.15%
  YoY % -31.48% 30.78% 3.00% 36.32% 50.38% -20.00% -
  Horiz. % 151.38% 220.92% 168.92% 164.00% 120.31% 80.00% 100.00%
P/EPS 54.26 62.42 46.81 50.76 90.68 -153.23 -121.43 -
  YoY % -13.07% 33.35% -7.78% -44.02% 159.18% -26.19% -
  Horiz. % -44.68% -51.40% -38.55% -41.80% -74.68% 126.19% 100.00%
EY 1.84 1.60 2.14 1.97 1.10 -0.65 -0.82 -
  YoY % 15.00% -25.23% 8.63% 79.09% 269.23% 20.73% -
  Horiz. % -224.39% -195.12% -260.98% -240.24% -134.15% 79.27% 100.00%
DY 1.08 0.98 1.46 0.01 0.00 0.00 0.00 -
  YoY % 10.20% -32.88% 14,500.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,800.00% 9,800.00% 14,600.00% 100.00% - - -
P/NAPS 1.17 1.80 1.33 1.41 1.04 0.63 0.87 5.06%
  YoY % -35.00% 35.34% -5.67% 35.58% 65.08% -27.59% -
  Horiz. % 134.48% 206.90% 152.87% 162.07% 119.54% 72.41% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 -
Price 2.6100 4.0700 2.5500 2.3600 1.6900 1.0100 1.2500 -
P/RPS 5.56 8.17 5.83 5.40 4.52 2.77 2.99 10.89%
  YoY % -31.95% 40.14% 7.96% 19.47% 63.18% -7.36% -
  Horiz. % 185.95% 273.24% 194.98% 180.60% 151.17% 92.64% 100.00%
P/EPS 61.30 70.96 49.73 51.42 104.97 -162.90 -111.61 -
  YoY % -13.61% 42.69% -3.29% -51.01% 164.44% -45.95% -
  Horiz. % -54.92% -63.58% -44.56% -46.07% -94.05% 145.95% 100.00%
EY 1.63 1.41 2.01 1.94 0.95 -0.61 -0.90 -
  YoY % 15.60% -29.85% 3.61% 104.21% 255.74% 32.22% -
  Horiz. % -181.11% -156.67% -223.33% -215.56% -105.56% 67.78% 100.00%
DY 0.96 0.86 1.37 0.01 0.00 0.00 0.00 -
  YoY % 11.63% -37.23% 13,600.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,600.00% 8,600.00% 13,700.00% 100.00% - - -
P/NAPS 1.32 2.05 1.41 1.43 1.21 0.66 0.80 8.70%
  YoY % -35.61% 45.39% -1.40% 18.18% 83.33% -17.50% -
  Horiz. % 165.00% 256.25% 176.25% 178.75% 151.25% 82.50% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers