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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 310,083 311,927 343,198 365,743 320,890 298,790 251,581 3.54%
  YoY % -0.59% -9.11% -6.16% 13.98% 7.40% 18.76% -
  Horiz. % 123.25% 123.99% 136.42% 145.38% 127.55% 118.76% 100.00%
PBT 41,433 19,624 36,222 47,899 41,810 34,927 14,443 19.18%
  YoY % 111.13% -45.82% -24.38% 14.56% 19.71% 141.83% -
  Horiz. % 286.87% 135.87% 250.79% 331.64% 289.48% 241.83% 100.00%
Tax -7,483 -5,396 -5,147 -5,388 -4,053 -3,308 -3,951 11.22%
  YoY % -38.68% -4.84% 4.47% -32.94% -22.52% 16.27% -
  Horiz. % 189.40% 136.57% 130.27% 136.37% 102.58% 83.73% 100.00%
NP 33,950 14,228 31,075 42,511 37,757 31,619 10,492 21.60%
  YoY % 138.61% -54.21% -26.90% 12.59% 19.41% 201.36% -
  Horiz. % 323.58% 135.61% 296.18% 405.18% 359.86% 301.36% 100.00%
NP to SH 33,950 14,451 31,142 42,089 37,628 31,383 10,841 20.94%
  YoY % 134.93% -53.60% -26.01% 11.86% 19.90% 189.48% -
  Horiz. % 313.16% 133.30% 287.26% 388.24% 347.09% 289.48% 100.00%
Tax Rate 18.06 % 27.50 % 14.21 % 11.25 % 9.69 % 9.47 % 27.36 % -6.68%
  YoY % -34.33% 93.53% 26.31% 16.10% 2.32% -65.39% -
  Horiz. % 66.01% 100.51% 51.94% 41.12% 35.42% 34.61% 100.00%
Total Cost 276,133 297,699 312,123 323,232 283,133 267,171 241,089 2.29%
  YoY % -7.24% -4.62% -3.44% 14.16% 5.97% 10.82% -
  Horiz. % 114.54% 123.48% 129.46% 134.07% 117.44% 110.82% 100.00%
Net Worth 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,126,437 943,166 6.67%
  YoY % -2.87% -0.93% -0.83% 9.65% 17.90% 19.43% -
  Horiz. % 147.34% 151.70% 153.12% 154.40% 140.81% 119.43% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 14,541 14,541 18,285 25,684 25,684 205 - -
  YoY % 0.00% -20.48% -28.80% 0.00% 12,421.68% 0.00% -
  Horiz. % 7,089.48% 7,089.47% 8,914.83% 12,521.68% 12,521.68% 100.00% -
Div Payout % 42.83 % 100.63 % 58.72 % 61.02 % 68.26 % 0.65 % - % -
  YoY % -57.44% 71.37% -3.77% -10.61% 10,401.54% 0.00% -
  Horiz. % 6,589.23% 15,481.54% 9,033.85% 9,387.69% 10,501.54% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,126,437 943,166 6.67%
  YoY % -2.87% -0.93% -0.83% 9.65% 17.90% 19.43% -
  Horiz. % 147.34% 151.70% 153.12% 154.40% 140.81% 119.43% 100.00%
NOSH 727,086 727,085 731,433 733,831 733,831 683,725 673,354 1.29%
  YoY % 0.00% -0.59% -0.33% 0.00% 7.33% 1.54% -
  Horiz. % 107.98% 107.98% 108.63% 108.98% 108.98% 101.54% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.95 % 4.56 % 9.05 % 11.62 % 11.77 % 10.58 % 4.17 % 17.44%
  YoY % 140.13% -49.61% -22.12% -1.27% 11.25% 153.72% -
  Horiz. % 262.59% 109.35% 217.03% 278.66% 282.25% 253.72% 100.00%
ROE 2.44 % 1.01 % 2.16 % 2.89 % 2.83 % 2.79 % 1.15 % 13.34%
  YoY % 141.58% -53.24% -25.26% 2.12% 1.43% 142.61% -
  Horiz. % 212.17% 87.83% 187.83% 251.30% 246.09% 242.61% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.65 42.90 46.92 49.84 43.73 43.70 37.36 2.23%
  YoY % -0.58% -8.57% -5.86% 13.97% 0.07% 16.97% -
  Horiz. % 114.16% 114.83% 125.59% 133.40% 117.05% 116.97% 100.00%
EPS 4.67 1.99 4.26 5.74 5.13 4.59 1.61 19.40%
  YoY % 134.67% -53.29% -25.78% 11.89% 11.76% 185.09% -
  Horiz. % 290.06% 123.60% 264.60% 356.52% 318.63% 285.09% 100.00%
DPS 2.00 2.00 2.50 3.50 3.50 0.03 0.00 -
  YoY % 0.00% -20.00% -28.57% 0.00% 11,566.67% 0.00% -
  Horiz. % 6,666.67% 6,666.67% 8,333.33% 11,666.67% 11,666.67% 100.00% -
NAPS 1.9113 1.9678 1.9744 1.9844 1.8098 1.6475 1.4007 5.31%
  YoY % -2.87% -0.33% -0.50% 9.65% 9.85% 17.62% -
  Horiz. % 136.45% 140.49% 140.96% 141.67% 129.21% 117.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.26 42.51 46.77 49.84 43.73 40.72 34.28 3.55%
  YoY % -0.59% -9.11% -6.16% 13.97% 7.39% 18.79% -
  Horiz. % 123.28% 124.01% 136.44% 145.39% 127.57% 118.79% 100.00%
EPS 4.63 1.97 4.24 5.74 5.13 4.28 1.48 20.91%
  YoY % 135.03% -53.54% -26.13% 11.89% 19.86% 189.19% -
  Horiz. % 312.84% 133.11% 286.49% 387.84% 346.62% 289.19% 100.00%
DPS 1.98 1.98 2.49 3.50 3.50 0.03 0.00 -
  YoY % 0.00% -20.48% -28.86% 0.00% 11,566.67% 0.00% -
  Horiz. % 6,600.00% 6,600.00% 8,300.00% 11,666.67% 11,666.67% 100.00% -
NAPS 1.8937 1.9497 1.9679 1.9844 1.8098 1.5350 1.2853 6.67%
  YoY % -2.87% -0.92% -0.83% 9.65% 17.90% 19.43% -
  Horiz. % 147.34% 151.69% 153.11% 154.39% 140.81% 119.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.0500 2.4600 2.3100 3.5800 2.4000 2.3300 1.4600 -
P/RPS 4.81 5.73 4.92 7.18 5.49 5.33 3.91 3.51%
  YoY % -16.06% 16.46% -31.48% 30.78% 3.00% 36.32% -
  Horiz. % 123.02% 146.55% 125.83% 183.63% 140.41% 136.32% 100.00%
P/EPS 43.90 123.77 54.26 62.42 46.81 50.76 90.68 -11.38%
  YoY % -64.53% 128.11% -13.07% 33.35% -7.78% -44.02% -
  Horiz. % 48.41% 136.49% 59.84% 68.84% 51.62% 55.98% 100.00%
EY 2.28 0.81 1.84 1.60 2.14 1.97 1.10 12.90%
  YoY % 181.48% -55.98% 15.00% -25.23% 8.63% 79.09% -
  Horiz. % 207.27% 73.64% 167.27% 145.45% 194.55% 179.09% 100.00%
DY 0.98 0.81 1.08 0.98 1.46 0.01 0.00 -
  YoY % 20.99% -25.00% 10.20% -32.88% 14,500.00% 0.00% -
  Horiz. % 9,800.00% 8,100.00% 10,800.00% 9,800.00% 14,600.00% 100.00% -
P/NAPS 1.07 1.25 1.17 1.80 1.33 1.41 1.04 0.47%
  YoY % -14.40% 6.84% -35.00% 35.34% -5.67% 35.58% -
  Horiz. % 102.88% 120.19% 112.50% 173.08% 127.88% 135.58% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 03/08/20 06/08/19 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 -
Price 3.1900 2.1400 2.6100 4.0700 2.5500 2.3600 1.6900 -
P/RPS 7.48 4.99 5.56 8.17 5.83 5.40 4.52 8.75%
  YoY % 49.90% -10.25% -31.95% 40.14% 7.96% 19.47% -
  Horiz. % 165.49% 110.40% 123.01% 180.75% 128.98% 119.47% 100.00%
P/EPS 68.32 107.67 61.30 70.96 49.73 51.42 104.97 -6.90%
  YoY % -36.55% 75.64% -13.61% 42.69% -3.29% -51.01% -
  Horiz. % 65.09% 102.57% 58.40% 67.60% 47.38% 48.99% 100.00%
EY 1.46 0.93 1.63 1.41 2.01 1.94 0.95 7.42%
  YoY % 56.99% -42.94% 15.60% -29.85% 3.61% 104.21% -
  Horiz. % 153.68% 97.89% 171.58% 148.42% 211.58% 204.21% 100.00%
DY 0.63 0.93 0.96 0.86 1.37 0.01 0.00 -
  YoY % -32.26% -3.12% 11.63% -37.23% 13,600.00% 0.00% -
  Horiz. % 6,300.00% 9,300.00% 9,600.00% 8,600.00% 13,700.00% 100.00% -
P/NAPS 1.67 1.09 1.32 2.05 1.41 1.43 1.21 5.51%
  YoY % 53.21% -17.42% -35.61% 45.39% -1.40% 18.18% -
  Horiz. % 138.02% 90.08% 109.09% 169.42% 116.53% 118.18% 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
 
 

208  814  465  602 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.065 
 KANGER 0.26-0.05 
 PASUKGB 0.085-0.04 
 XOX 0.18-0.005 
 BINTAI 0.74-0.035 
 IRIS 0.28-0.04 
 SOLUTN 0.70+0.01 
 VSOLAR 0.04-0.005 
 MUIIND 0.145+0.02 
 PHB 0.0250.00 

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