Highlights

[UNISEM] YoY Quarter Result on 2016-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -42.58%    YoY -     47.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 321,551 360,248 317,808 280,057 228,048 249,723 256,611 3.83%
  YoY % -10.74% 13.35% 13.48% 22.81% -8.68% -2.68% -
  Horiz. % 125.31% 140.39% 123.85% 109.14% 88.87% 97.32% 100.00%
PBT 7,712 50,862 38,426 26,975 11,068 -10,323 -16,240 -
  YoY % -84.84% 32.36% 42.45% 143.72% 207.22% 36.43% -
  Horiz. % -47.49% -313.19% -236.61% -166.10% -68.15% 63.57% 100.00%
Tax -1,387 -5,483 -3,162 -3,113 -2,213 40 2,554 -
  YoY % 74.70% -73.40% -1.57% -40.67% -5,632.50% -98.43% -
  Horiz. % -54.31% -214.68% -123.81% -121.89% -86.65% 1.57% 100.00%
NP 6,325 45,379 35,264 23,862 8,855 -10,283 -13,686 -
  YoY % -86.06% 28.68% 47.78% 169.47% 186.11% 24.86% -
  Horiz. % -46.22% -331.57% -257.66% -174.35% -64.70% 75.14% 100.00%
NP to SH 6,054 44,904 34,697 23,535 9,266 -9,744 -13,529 -
  YoY % -86.52% 29.42% 47.43% 153.99% 195.09% 27.98% -
  Horiz. % -44.75% -331.91% -256.46% -173.96% -68.49% 72.02% 100.00%
Tax Rate 17.98 % 10.78 % 8.23 % 11.54 % 19.99 % - % - % -
  YoY % 66.79% 30.98% -28.68% -42.27% 0.00% 0.00% -
  Horiz. % 89.94% 53.93% 41.17% 57.73% 100.00% - -
Total Cost 315,226 314,869 282,544 256,195 219,193 260,006 270,297 2.59%
  YoY % 0.11% 11.44% 10.28% 16.88% -15.70% -3.81% -
  Horiz. % 116.62% 116.49% 104.53% 94.78% 81.09% 96.19% 100.00%
Net Worth 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.14% 97.05% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.14% 97.05% 100.00%
NOSH 733,831 733,831 733,831 674,355 676,350 671,999 673,084 1.45%
  YoY % 0.00% 0.00% 8.82% -0.29% 0.65% -0.16% -
  Horiz. % 109.03% 109.03% 109.03% 100.19% 100.49% 99.84% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.97 % 12.60 % 11.10 % 8.52 % 3.88 % -4.12 % -5.33 % -
  YoY % -84.37% 13.51% 30.28% 119.59% 194.17% 22.70% -
  Horiz. % -36.96% -236.40% -208.26% -159.85% -72.80% 77.30% 100.00%
ROE 0.42 % 3.09 % 2.63 % 2.17 % 0.97 % -0.95 % -1.28 % -
  YoY % -86.41% 17.49% 21.20% 123.71% 202.11% 25.78% -
  Horiz. % -32.81% -241.41% -205.47% -169.53% -75.78% 74.22% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.82 49.09 43.31 41.53 33.72 37.16 38.12 2.35%
  YoY % -10.74% 13.35% 4.29% 23.16% -9.26% -2.52% -
  Horiz. % 114.95% 128.78% 113.61% 108.95% 88.46% 97.48% 100.00%
EPS 0.82 6.12 4.73 3.49 1.37 -1.45 -2.01 -
  YoY % -86.60% 29.39% 35.53% 154.74% 194.48% 27.86% -
  Horiz. % -40.80% -304.48% -235.32% -173.63% -68.16% 72.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9808 1.9820 1.7945 1.6076 1.4192 1.5211 1.5648 4.01%
  YoY % -0.06% 10.45% 11.63% 13.28% -6.70% -2.79% -
  Horiz. % 126.58% 126.66% 114.68% 102.74% 90.70% 97.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.82 49.09 43.31 38.16 31.08 34.03 34.97 3.83%
  YoY % -10.74% 13.35% 13.50% 22.78% -8.67% -2.69% -
  Horiz. % 125.31% 140.38% 123.85% 109.12% 88.88% 97.31% 100.00%
EPS 0.82 6.12 4.73 3.21 1.26 -1.33 -1.84 -
  YoY % -86.60% 29.39% 47.35% 154.76% 194.74% 27.72% -
  Horiz. % -44.57% -332.61% -257.07% -174.46% -68.48% 72.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9808 1.9820 1.7945 1.4773 1.3080 1.3929 1.4353 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.13% 97.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.4400 3.1400 2.2200 2.1800 1.0300 0.8900 1.4700 -
P/RPS 5.57 6.40 5.13 5.25 3.05 2.39 3.86 6.30%
  YoY % -12.97% 24.76% -2.29% 72.13% 27.62% -38.08% -
  Horiz. % 144.30% 165.80% 132.90% 136.01% 79.02% 61.92% 100.00%
P/EPS 295.76 51.31 46.95 62.46 75.18 -61.38 -73.13 -
  YoY % 476.42% 9.29% -24.83% -16.92% 222.48% 16.07% -
  Horiz. % -404.43% -70.16% -64.20% -85.41% -102.80% 83.93% 100.00%
EY 0.34 1.95 2.13 1.60 1.33 -1.63 -1.37 -
  YoY % -82.56% -8.45% 33.13% 20.30% 181.60% -18.98% -
  Horiz. % -24.82% -142.34% -155.47% -116.79% -97.08% 118.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.23 1.58 1.24 1.36 0.73 0.59 0.94 4.58%
  YoY % -22.15% 27.42% -8.82% 86.30% 23.73% -37.23% -
  Horiz. % 130.85% 168.09% 131.91% 144.68% 77.66% 62.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 -
Price 2.2200 3.2600 2.1800 2.4300 1.2700 0.8800 1.4600 -
P/RPS 5.07 6.64 5.03 5.85 3.77 2.37 3.83 4.78%
  YoY % -23.64% 32.01% -14.02% 55.17% 59.07% -38.12% -
  Horiz. % 132.38% 173.37% 131.33% 152.74% 98.43% 61.88% 100.00%
P/EPS 269.10 53.28 46.11 69.63 92.70 -60.69 -72.64 -
  YoY % 405.07% 15.55% -33.78% -24.89% 252.74% 16.45% -
  Horiz. % -370.46% -73.35% -63.48% -95.86% -127.62% 83.55% 100.00%
EY 0.37 1.88 2.17 1.44 1.08 -1.65 -1.38 -
  YoY % -80.32% -13.36% 50.69% 33.33% 165.45% -19.57% -
  Horiz. % -26.81% -136.23% -157.25% -104.35% -78.26% 119.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 1.64 1.21 1.51 0.89 0.58 0.93 3.15%
  YoY % -31.71% 35.54% -19.87% 69.66% 53.45% -37.63% -
  Horiz. % 120.43% 176.34% 130.11% 162.37% 95.70% 62.37% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers