Highlights

[UNISEM] YoY Quarter Result on 2018-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     12.86%    YoY -     -13.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 357,681 316,316 354,705 382,323 321,950 329,610 273,273 4.58%
  YoY % 13.08% -10.82% -7.22% 18.75% -2.32% 20.62% -
  Horiz. % 130.89% 115.75% 129.80% 139.91% 117.81% 120.62% 100.00%
PBT 55,670 9,778 39,373 45,408 44,115 46,227 32,970 9.11%
  YoY % 469.34% -75.17% -13.29% 2.93% -4.57% 40.21% -
  Horiz. % 168.85% 29.66% 119.42% 137.73% 133.80% 140.21% 100.00%
Tax -4,926 -13,317 -4,367 -4,459 -5,306 -5,572 -5,843 -2.80%
  YoY % 63.01% -204.95% 2.06% 15.96% 4.77% 4.64% -
  Horiz. % 84.31% 227.91% 74.74% 76.31% 90.81% 95.36% 100.00%
NP 50,744 -3,539 35,006 40,949 38,809 40,655 27,127 10.99%
  YoY % 1,533.85% -110.11% -14.51% 5.51% -4.54% 49.87% -
  Horiz. % 187.06% -13.05% 129.04% 150.95% 143.06% 149.87% 100.00%
NP to SH 50,744 -3,205 35,147 40,447 38,629 40,199 27,121 11.00%
  YoY % 1,683.28% -109.12% -13.10% 4.71% -3.91% 48.22% -
  Horiz. % 187.10% -11.82% 129.59% 149.14% 142.43% 148.22% 100.00%
Tax Rate 8.85 % 136.19 % 11.09 % 9.82 % 12.03 % 12.05 % 17.72 % -10.92%
  YoY % -93.50% 1,128.04% 12.93% -18.37% -0.17% -32.00% -
  Horiz. % 49.94% 768.57% 62.58% 55.42% 67.89% 68.00% 100.00%
Total Cost 306,937 319,855 319,699 341,374 283,141 288,955 246,146 3.74%
  YoY % -4.04% 0.05% -6.35% 20.57% -2.01% 17.39% -
  Horiz. % 124.70% 129.95% 129.88% 138.69% 115.03% 117.39% 100.00%
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.89% -
  Horiz. % 145.40% 141.03% 146.14% 148.92% 137.41% 135.89% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 14,541 14,541 14,541 25,684 25,684 220 13,493 1.25%
  YoY % 0.00% 0.00% -43.38% 0.00% 11,566.68% -98.37% -
  Horiz. % 107.77% 107.77% 107.77% 190.35% 190.35% 1.63% 100.00%
Div Payout % 28.66 % - % 41.37 % 63.50 % 66.49 % 0.55 % 49.75 % -8.77%
  YoY % 0.00% 0.00% -34.85% -4.50% 11,989.09% -98.89% -
  Horiz. % 57.61% 0.00% 83.16% 127.64% 133.65% 1.11% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.89% -
  Horiz. % 145.40% 141.03% 146.14% 148.92% 137.41% 135.89% 100.00%
NOSH 727,086 727,086 727,085 733,831 733,831 733,831 674,651 1.25%
  YoY % 0.00% 0.00% -0.92% 0.00% 0.00% 8.77% -
  Horiz. % 107.77% 107.77% 107.77% 108.77% 108.77% 108.77% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 14.19 % -1.12 % 9.87 % 10.71 % 12.05 % 12.33 % 9.93 % 6.12%
  YoY % 1,366.96% -111.35% -7.84% -11.12% -2.27% 24.17% -
  Horiz. % 142.90% -11.28% 99.40% 107.85% 121.35% 124.17% 100.00%
ROE 3.53 % -0.23 % 2.43 % 2.75 % 2.85 % 2.99 % 2.74 % 4.31%
  YoY % 1,634.78% -109.47% -11.64% -3.51% -4.68% 9.12% -
  Horiz. % 128.83% -8.39% 88.69% 100.36% 104.01% 109.12% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 49.19 43.50 48.78 52.10 43.87 44.92 40.51 3.29%
  YoY % 13.08% -10.82% -6.37% 18.76% -2.34% 10.89% -
  Horiz. % 121.43% 107.38% 120.41% 128.61% 108.29% 110.89% 100.00%
EPS 6.98 -0.44 4.83 5.51 5.26 5.50 4.02 9.62%
  YoY % 1,686.36% -109.11% -12.34% 4.75% -4.36% 36.82% -
  Horiz. % 173.63% -10.95% 120.15% 137.06% 130.85% 136.82% 100.00%
DPS 2.00 2.00 2.00 3.50 3.50 0.03 2.00 -
  YoY % 0.00% 0.00% -42.86% 0.00% 11,566.67% -98.50% -
  Horiz. % 100.00% 100.00% 100.00% 175.00% 175.00% 1.50% 100.00%
NAPS 1.9758 1.9165 1.9859 2.0051 1.8501 1.8296 1.4645 5.11%
  YoY % 3.09% -3.49% -0.96% 8.38% 1.12% 24.93% -
  Horiz. % 134.91% 130.86% 135.60% 136.91% 126.33% 124.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 785,464
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 45.54 40.27 45.16 48.67 40.99 41.96 34.79 4.59%
  YoY % 13.09% -10.83% -7.21% 18.74% -2.31% 20.61% -
  Horiz. % 130.90% 115.75% 129.81% 139.90% 117.82% 120.61% 100.00%
EPS 6.46 -0.41 4.47 5.15 4.92 5.12 3.45 11.01%
  YoY % 1,675.61% -109.17% -13.20% 4.67% -3.91% 48.41% -
  Horiz. % 187.25% -11.88% 129.57% 149.28% 142.61% 148.41% 100.00%
DPS 1.85 1.85 1.85 3.27 3.27 0.03 1.72 1.22%
  YoY % 0.00% 0.00% -43.43% 0.00% 10,800.00% -98.26% -
  Horiz. % 107.56% 107.56% 107.56% 190.12% 190.12% 1.74% 100.00%
NAPS 1.8290 1.7741 1.8383 1.8733 1.7285 1.7093 1.2579 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.89% -
  Horiz. % 145.40% 141.04% 146.14% 148.92% 137.41% 135.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.5700 1.9300 3.1000 3.7700 2.5200 2.0300 1.6300 -
P/RPS 7.26 4.44 6.35 7.24 5.74 4.52 4.02 10.34%
  YoY % 63.51% -30.08% -12.29% 26.13% 26.99% 12.44% -
  Horiz. % 180.60% 110.45% 157.96% 180.10% 142.79% 112.44% 100.00%
P/EPS 51.15 -437.84 64.13 68.40 47.87 37.06 40.55 3.94%
  YoY % 111.68% -782.74% -6.24% 42.89% 29.17% -8.61% -
  Horiz. % 126.14% -1,079.75% 158.15% 168.68% 118.05% 91.39% 100.00%
EY 1.95 -0.23 1.56 1.46 2.09 2.70 2.47 -3.86%
  YoY % 947.83% -114.74% 6.85% -30.14% -22.59% 9.31% -
  Horiz. % 78.95% -9.31% 63.16% 59.11% 84.62% 109.31% 100.00%
DY 0.56 1.04 0.65 0.93 1.39 0.01 1.23 -12.28%
  YoY % -46.15% 60.00% -30.11% -33.09% 13,800.00% -99.19% -
  Horiz. % 45.53% 84.55% 52.85% 75.61% 113.01% 0.81% 100.00%
P/NAPS 1.81 1.01 1.56 1.88 1.36 1.11 1.11 8.48%
  YoY % 79.21% -35.26% -17.02% 38.24% 22.52% 0.00% -
  Horiz. % 163.06% 90.99% 140.54% 169.37% 122.52% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/10/20 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 -
Price 4.4000 2.5600 2.9800 4.0200 2.4500 2.3000 1.6800 -
P/RPS 8.94 5.88 6.11 7.72 5.58 5.12 4.15 13.63%
  YoY % 52.04% -3.76% -20.85% 38.35% 8.98% 23.37% -
  Horiz. % 215.42% 141.69% 147.23% 186.02% 134.46% 123.37% 100.00%
P/EPS 63.05 -580.76 61.65 72.93 46.54 41.99 41.79 7.09%
  YoY % 110.86% -1,042.03% -15.47% 56.70% 10.84% 0.48% -
  Horiz. % 150.87% -1,389.71% 147.52% 174.52% 111.37% 100.48% 100.00%
EY 1.59 -0.17 1.62 1.37 2.15 2.38 2.39 -6.56%
  YoY % 1,035.29% -110.49% 18.25% -36.28% -9.66% -0.42% -
  Horiz. % 66.53% -7.11% 67.78% 57.32% 89.96% 99.58% 100.00%
DY 0.45 0.78 0.67 0.87 1.43 0.01 1.19 -14.95%
  YoY % -42.31% 16.42% -22.99% -39.16% 14,200.00% -99.16% -
  Horiz. % 37.82% 65.55% 56.30% 73.11% 120.17% 0.84% 100.00%
P/NAPS 2.23 1.34 1.50 2.00 1.32 1.26 1.15 11.66%
  YoY % 66.42% -10.67% -25.00% 51.52% 4.76% 9.57% -
  Horiz. % 193.91% 116.52% 130.43% 173.91% 114.78% 109.57% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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