Highlights

[UNISEM] YoY Quarter Result on 2017-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -20.83%    YoY -     -37.62%
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.
 


 

103  80  378  1688 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 PUC 0.07-0.005 
 ICON 0.07-0.015 
 PRESBHD 0.485+0.02 
 NAIM 1.15-0.01 
 MERIDIAN 0.14+0.005 
 PERDANA 0.36+0.005 
 PCCS 0.570.00 
 HSI-H8S 0.635-0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers