Highlights

[UNISEM] YoY Quarter Result on 2016-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 03-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     2.66%    YoY -     -3.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 316,316 354,705 382,323 321,950 329,610 273,273 246,780 4.22%
  YoY % -10.82% -7.22% 18.75% -2.32% 20.62% 10.74% -
  Horiz. % 128.18% 143.73% 154.92% 130.46% 133.56% 110.74% 100.00%
PBT 9,778 39,373 45,408 44,115 46,227 32,970 -535 -
  YoY % -75.17% -13.29% 2.93% -4.57% 40.21% 6,262.62% -
  Horiz. % -1,827.66% -7,359.44% -8,487.48% -8,245.79% -8,640.56% -6,162.62% 100.00%
Tax -13,317 -4,367 -4,459 -5,306 -5,572 -5,843 -578 68.65%
  YoY % -204.95% 2.06% 15.96% 4.77% 4.64% -910.90% -
  Horiz. % 2,303.98% 755.54% 771.45% 917.99% 964.01% 1,010.90% 100.00%
NP -3,539 35,006 40,949 38,809 40,655 27,127 -1,113 21.25%
  YoY % -110.11% -14.51% 5.51% -4.54% 49.87% 2,537.29% -
  Horiz. % 317.97% -3,145.19% -3,679.16% -3,486.88% -3,652.74% -2,437.29% 100.00%
NP to SH -3,205 35,147 40,447 38,629 40,199 27,121 -648 30.51%
  YoY % -109.12% -13.10% 4.71% -3.91% 48.22% 4,285.34% -
  Horiz. % 494.60% -5,423.92% -6,241.82% -5,961.27% -6,203.55% -4,185.34% 100.00%
Tax Rate 136.19 % 11.09 % 9.82 % 12.03 % 12.05 % 17.72 % - % -
  YoY % 1,128.04% 12.93% -18.37% -0.17% -32.00% 0.00% -
  Horiz. % 768.57% 62.58% 55.42% 67.89% 68.00% 100.00% -
Total Cost 319,855 319,699 341,374 283,141 288,955 246,146 247,893 4.34%
  YoY % 0.05% -6.35% 20.57% -2.01% 17.39% -0.70% -
  Horiz. % 129.03% 128.97% 137.71% 114.22% 116.56% 99.30% 100.00%
Net Worth 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 1,000,447 5.68%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.89% -1.24% -
  Horiz. % 139.28% 144.33% 147.07% 135.71% 134.20% 98.76% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 14,541 14,541 25,684 25,684 220 13,493 - -
  YoY % 0.00% -43.38% 0.00% 11,566.68% -98.37% 0.00% -
  Horiz. % 107.77% 107.77% 190.35% 190.35% 1.63% 100.00% -
Div Payout % - % 41.37 % 63.50 % 66.49 % 0.55 % 49.75 % - % -
  YoY % 0.00% -34.85% -4.50% 11,989.09% -98.89% 0.00% -
  Horiz. % 0.00% 83.16% 127.64% 133.65% 1.11% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 1,000,447 5.68%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.89% -1.24% -
  Horiz. % 139.28% 144.33% 147.07% 135.71% 134.20% 98.76% 100.00%
NOSH 727,086 727,085 733,831 733,831 733,831 674,651 647,999 1.94%
  YoY % 0.00% -0.92% 0.00% 0.00% 8.77% 4.11% -
  Horiz. % 112.20% 112.20% 113.25% 113.25% 113.25% 104.11% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.12 % 9.87 % 10.71 % 12.05 % 12.33 % 9.93 % -0.45 % 16.40%
  YoY % -111.35% -7.84% -11.12% -2.27% 24.17% 2,306.67% -
  Horiz. % 248.89% -2,193.33% -2,380.00% -2,677.78% -2,740.00% -2,206.67% 100.00%
ROE -0.23 % 2.43 % 2.75 % 2.85 % 2.99 % 2.74 % -0.06 % 25.09%
  YoY % -109.47% -11.64% -3.51% -4.68% 9.12% 4,666.67% -
  Horiz. % 383.33% -4,050.00% -4,583.33% -4,750.00% -4,983.33% -4,566.67% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 43.50 48.78 52.10 43.87 44.92 40.51 38.08 2.24%
  YoY % -10.82% -6.37% 18.76% -2.34% 10.89% 6.38% -
  Horiz. % 114.23% 128.10% 136.82% 115.20% 117.96% 106.38% 100.00%
EPS -0.44 4.83 5.51 5.26 5.50 4.02 -0.10 28.00%
  YoY % -109.11% -12.34% 4.75% -4.36% 36.82% 4,120.00% -
  Horiz. % 440.00% -4,830.00% -5,510.00% -5,260.00% -5,500.00% -4,020.00% 100.00%
DPS 2.00 2.00 3.50 3.50 0.03 2.00 0.00 -
  YoY % 0.00% -42.86% 0.00% 11,566.67% -98.50% 0.00% -
  Horiz. % 100.00% 100.00% 175.00% 175.00% 1.50% 100.00% -
NAPS 1.9165 1.9859 2.0051 1.8501 1.8296 1.4645 1.5439 3.67%
  YoY % -3.49% -0.96% 8.38% 1.12% 24.93% -5.14% -
  Horiz. % 124.13% 128.63% 129.87% 119.83% 118.51% 94.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 43.10 48.34 52.10 43.87 44.92 37.24 33.63 4.22%
  YoY % -10.84% -7.22% 18.76% -2.34% 20.62% 10.73% -
  Horiz. % 128.16% 143.74% 154.92% 130.45% 133.57% 110.73% 100.00%
EPS -0.44 4.79 5.51 5.26 5.50 3.70 -0.09 30.26%
  YoY % -109.19% -13.07% 4.75% -4.36% 48.65% 4,211.11% -
  Horiz. % 488.89% -5,322.22% -6,122.22% -5,844.44% -6,111.11% -4,111.11% 100.00%
DPS 1.98 1.98 3.50 3.50 0.03 1.84 0.00 -
  YoY % 0.00% -43.43% 0.00% 11,566.67% -98.37% 0.00% -
  Horiz. % 107.61% 107.61% 190.22% 190.22% 1.63% 100.00% -
NAPS 1.8989 1.9676 2.0051 1.8501 1.8296 1.3464 1.3633 5.68%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.89% -1.24% -
  Horiz. % 139.29% 144.33% 147.08% 135.71% 134.20% 98.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.9300 3.1000 3.7700 2.5200 2.0300 1.6300 0.8550 -
P/RPS 4.44 6.35 7.24 5.74 4.52 4.02 2.25 11.99%
  YoY % -30.08% -12.29% 26.13% 26.99% 12.44% 78.67% -
  Horiz. % 197.33% 282.22% 321.78% 255.11% 200.89% 178.67% 100.00%
P/EPS -437.84 64.13 68.40 47.87 37.06 40.55 -855.00 -10.55%
  YoY % -782.74% -6.24% 42.89% 29.17% -8.61% 104.74% -
  Horiz. % 51.21% -7.50% -8.00% -5.60% -4.33% -4.74% 100.00%
EY -0.23 1.56 1.46 2.09 2.70 2.47 -0.12 11.45%
  YoY % -114.74% 6.85% -30.14% -22.59% 9.31% 2,158.33% -
  Horiz. % 191.67% -1,300.00% -1,216.67% -1,741.67% -2,250.00% -2,058.33% 100.00%
DY 1.04 0.65 0.93 1.39 0.01 1.23 0.00 -
  YoY % 60.00% -30.11% -33.09% 13,800.00% -99.19% 0.00% -
  Horiz. % 84.55% 52.85% 75.61% 113.01% 0.81% 100.00% -
P/NAPS 1.01 1.56 1.88 1.36 1.11 1.11 0.55 10.66%
  YoY % -35.26% -17.02% 38.24% 22.52% 0.00% 101.82% -
  Horiz. % 183.64% 283.64% 341.82% 247.27% 201.82% 201.82% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 -
Price 2.5600 2.9800 4.0200 2.4500 2.3000 1.6800 0.8750 -
P/RPS 5.88 6.11 7.72 5.58 5.12 4.15 2.30 16.93%
  YoY % -3.76% -20.85% 38.35% 8.98% 23.37% 80.43% -
  Horiz. % 255.65% 265.65% 335.65% 242.61% 222.61% 180.43% 100.00%
P/EPS -580.76 61.65 72.93 46.54 41.99 41.79 -875.00 -6.60%
  YoY % -1,042.03% -15.47% 56.70% 10.84% 0.48% 104.78% -
  Horiz. % 66.37% -7.05% -8.33% -5.32% -4.80% -4.78% 100.00%
EY -0.17 1.62 1.37 2.15 2.38 2.39 -0.11 7.52%
  YoY % -110.49% 18.25% -36.28% -9.66% -0.42% 2,272.73% -
  Horiz. % 154.55% -1,472.73% -1,245.45% -1,954.55% -2,163.64% -2,172.73% 100.00%
DY 0.78 0.67 0.87 1.43 0.01 1.19 0.00 -
  YoY % 16.42% -22.99% -39.16% 14,200.00% -99.16% 0.00% -
  Horiz. % 65.55% 56.30% 73.11% 120.17% 0.84% 100.00% -
P/NAPS 1.34 1.50 2.00 1.32 1.26 1.15 0.57 15.30%
  YoY % -10.67% -25.00% 51.52% 4.76% 9.57% 101.75% -
  Horiz. % 235.09% 263.16% 350.88% 231.58% 221.05% 201.75% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers