Highlights

[UNISEM] YoY Quarter Result on 2016-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     32.89%    YoY -     -15.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 331,822 357,413 362,132 351,968 285,377 247,120 269,440 3.53%
  YoY % -7.16% -1.30% 2.89% 23.33% 15.48% -8.28% -
  Horiz. % 123.15% 132.65% 134.40% 130.63% 105.91% 91.72% 100.00%
PBT 27,756 36,610 62,807 64,976 26,038 -82,652 -20,036 -
  YoY % -24.18% -41.71% -3.34% 149.54% 131.50% -312.52% -
  Horiz. % -138.53% -182.72% -313.47% -324.30% -129.96% 412.52% 100.00%
Tax -4,329 -4,045 -11,294 -3,864 -4,762 -10,472 -138 77.54%
  YoY % -7.02% 64.18% -192.29% 18.86% 54.53% -7,488.41% -
  Horiz. % 3,136.96% 2,931.16% 8,184.06% 2,800.00% 3,450.72% 7,588.41% 100.00%
NP 23,427 32,565 51,513 61,112 21,276 -93,124 -20,174 -
  YoY % -28.06% -36.78% -15.71% 187.23% 122.85% -361.60% -
  Horiz. % -116.12% -161.42% -255.34% -302.92% -105.46% 461.60% 100.00%
NP to SH 23,491 32,021 51,335 60,422 21,194 -90,781 -19,501 -
  YoY % -26.64% -37.62% -15.04% 185.09% 123.35% -365.52% -
  Horiz. % -120.46% -164.20% -263.24% -309.84% -108.68% 465.52% 100.00%
Tax Rate 15.60 % 11.05 % 17.98 % 5.95 % 18.29 % - % - % -
  YoY % 41.18% -38.54% 202.18% -67.47% 0.00% 0.00% -
  Horiz. % 85.29% 60.42% 98.31% 32.53% 100.00% - -
Total Cost 308,395 324,848 310,619 290,856 264,101 340,244 289,614 1.05%
  YoY % -5.06% 4.58% 6.79% 10.13% -22.38% 17.48% -
  Horiz. % 106.48% 112.17% 107.25% 100.43% 91.19% 117.48% 100.00%
Net Worth 1,430,832 1,455,480 1,413,652 1,351,863 1,026,356 960,821 1,028,762 5.65%
  YoY % -1.69% 2.96% 4.57% 31.71% 6.82% -6.60% -
  Horiz. % 139.08% 141.48% 137.41% 131.41% 99.77% 93.40% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 21,812 29,353 29,353 29,353 26,998 13,489 13,495 8.33%
  YoY % -25.69% 0.00% 0.00% 8.72% 100.15% -0.05% -
  Horiz. % 161.63% 217.50% 217.50% 217.50% 200.06% 99.95% 100.00%
Div Payout % 92.86 % 91.67 % 57.18 % 48.58 % 127.39 % - % - % -
  YoY % 1.30% 60.32% 17.70% -61.87% 0.00% 0.00% -
  Horiz. % 72.89% 71.96% 44.89% 38.13% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,430,832 1,455,480 1,413,652 1,351,863 1,026,356 960,821 1,028,762 5.65%
  YoY % -1.69% 2.96% 4.57% 31.71% 6.82% -6.60% -
  Horiz. % 139.08% 141.48% 137.41% 131.41% 99.77% 93.40% 100.00%
NOSH 727,085 733,831 733,831 733,831 674,968 674,450 674,775 1.25%
  YoY % -0.92% 0.00% 0.00% 8.72% 0.08% -0.05% -
  Horiz. % 107.75% 108.75% 108.75% 108.75% 100.03% 99.95% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.06 % 9.11 % 14.22 % 17.36 % 7.46 % -37.68 % -7.49 % -
  YoY % -22.50% -35.94% -18.09% 132.71% 119.80% -403.07% -
  Horiz. % -94.26% -121.63% -189.85% -231.78% -99.60% 503.07% 100.00%
ROE 1.64 % 2.20 % 3.63 % 4.47 % 2.06 % -9.45 % -1.90 % -
  YoY % -25.45% -39.39% -18.79% 116.99% 121.80% -397.37% -
  Horiz. % -86.32% -115.79% -191.05% -235.26% -108.42% 497.37% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.64 48.71 49.35 47.96 42.28 36.64 39.93 2.25%
  YoY % -6.30% -1.30% 2.90% 13.43% 15.39% -8.24% -
  Horiz. % 114.30% 121.99% 123.59% 120.11% 105.89% 91.76% 100.00%
EPS 3.23 4.36 7.00 8.23 3.14 -13.46 -2.89 -
  YoY % -25.92% -37.71% -14.95% 162.10% 123.33% -365.74% -
  Horiz. % -111.76% -150.87% -242.21% -284.78% -108.65% 465.74% 100.00%
DPS 3.00 4.00 4.00 4.00 4.00 2.00 2.00 6.99%
  YoY % -25.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 150.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 1.9679 1.9834 1.9264 1.8422 1.5206 1.4246 1.5246 4.34%
  YoY % -0.78% 2.96% 4.57% 21.15% 6.74% -6.56% -
  Horiz. % 129.08% 130.09% 126.35% 120.83% 99.74% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.22 48.71 49.35 47.96 38.89 33.68 36.72 3.53%
  YoY % -7.16% -1.30% 2.90% 23.32% 15.47% -8.28% -
  Horiz. % 123.15% 132.65% 134.40% 130.61% 105.91% 91.72% 100.00%
EPS 3.20 4.36 7.00 8.23 2.89 -12.37 -2.66 -
  YoY % -26.61% -37.71% -14.95% 184.78% 123.36% -365.04% -
  Horiz. % -120.30% -163.91% -263.16% -309.40% -108.65% 465.04% 100.00%
DPS 2.97 4.00 4.00 4.00 3.68 1.84 1.84 8.30%
  YoY % -25.75% 0.00% 0.00% 8.70% 100.00% 0.00% -
  Horiz. % 161.41% 217.39% 217.39% 217.39% 200.00% 100.00% 100.00%
NAPS 1.9498 1.9834 1.9264 1.8422 1.3986 1.3093 1.4019 5.65%
  YoY % -1.69% 2.96% 4.57% 31.72% 6.82% -6.61% -
  Horiz. % 139.08% 141.48% 137.41% 131.41% 99.76% 93.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.2800 3.6500 2.3600 2.3800 1.7800 1.0000 0.8600 -
P/RPS 7.19 7.49 4.78 4.96 4.21 2.73 2.15 22.28%
  YoY % -4.01% 56.69% -3.63% 17.81% 54.21% 26.98% -
  Horiz. % 334.42% 348.37% 222.33% 230.70% 195.81% 126.98% 100.00%
P/EPS 101.52 83.65 33.74 28.91 56.69 -7.43 -29.76 -
  YoY % 21.36% 147.93% 16.71% -49.00% 862.99% 75.03% -
  Horiz. % -341.13% -281.08% -113.37% -97.14% -190.49% 24.97% 100.00%
EY 0.99 1.20 2.96 3.46 1.76 -13.46 -3.36 -
  YoY % -17.50% -59.46% -14.45% 96.59% 113.08% -300.60% -
  Horiz. % -29.46% -35.71% -88.10% -102.98% -52.38% 400.60% 100.00%
DY 0.91 1.10 1.69 1.68 2.25 2.00 2.33 -14.50%
  YoY % -17.27% -34.91% 0.60% -25.33% 12.50% -14.16% -
  Horiz. % 39.06% 47.21% 72.53% 72.10% 96.57% 85.84% 100.00%
P/NAPS 1.67 1.84 1.23 1.29 1.17 0.70 0.56 19.96%
  YoY % -9.24% 49.59% -4.65% 10.26% 67.14% 25.00% -
  Horiz. % 298.21% 328.57% 219.64% 230.36% 208.93% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 22/02/18 23/02/17 23/02/16 12/02/15 26/02/14 18/02/13 -
Price 3.0900 2.9500 2.7400 2.2400 2.1200 1.0700 0.9900 -
P/RPS 6.77 6.06 5.55 4.67 5.01 2.92 2.48 18.21%
  YoY % 11.72% 9.19% 18.84% -6.79% 71.58% 17.74% -
  Horiz. % 272.98% 244.35% 223.79% 188.31% 202.02% 117.74% 100.00%
P/EPS 95.64 67.61 39.17 27.21 67.52 -7.95 -34.26 -
  YoY % 41.46% 72.61% 43.95% -59.70% 949.31% 76.80% -
  Horiz. % -279.16% -197.34% -114.33% -79.42% -197.08% 23.20% 100.00%
EY 1.05 1.48 2.55 3.68 1.48 -12.58 -2.92 -
  YoY % -29.05% -41.96% -30.71% 148.65% 111.76% -330.82% -
  Horiz. % -35.96% -50.68% -87.33% -126.03% -50.68% 430.82% 100.00%
DY 0.97 1.36 1.46 1.79 1.89 1.87 2.02 -11.50%
  YoY % -28.68% -6.85% -18.44% -5.29% 1.07% -7.43% -
  Horiz. % 48.02% 67.33% 72.28% 88.61% 93.56% 92.57% 100.00%
P/NAPS 1.57 1.49 1.42 1.22 1.39 0.75 0.65 15.82%
  YoY % 5.37% 4.93% 16.39% -12.23% 85.33% 15.38% -
  Horiz. % 241.54% 229.23% 218.46% 187.69% 213.85% 115.38% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers