Highlights

[UNISEM] YoY Quarter Result on 2018-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -81.09%    YoY -     -86.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 303,130 321,551 360,248 317,808 280,057 228,048 249,723 3.28%
  YoY % -5.73% -10.74% 13.35% 13.48% 22.81% -8.68% -
  Horiz. % 121.39% 128.76% 144.26% 127.26% 112.15% 91.32% 100.00%
PBT 7,108 7,712 50,862 38,426 26,975 11,068 -10,323 -
  YoY % -7.83% -84.84% 32.36% 42.45% 143.72% 207.22% -
  Horiz. % -68.86% -74.71% -492.71% -372.24% -261.31% -107.22% 100.00%
Tax -1,062 -1,387 -5,483 -3,162 -3,113 -2,213 40 -
  YoY % 23.43% 74.70% -73.40% -1.57% -40.67% -5,632.50% -
  Horiz. % -2,655.00% -3,467.50% -13,707.50% -7,905.00% -7,782.50% -5,532.50% 100.00%
NP 6,046 6,325 45,379 35,264 23,862 8,855 -10,283 -
  YoY % -4.41% -86.06% 28.68% 47.78% 169.47% 186.11% -
  Horiz. % -58.80% -61.51% -441.30% -342.93% -232.05% -86.11% 100.00%
NP to SH 6,062 6,054 44,904 34,697 23,535 9,266 -9,744 -
  YoY % 0.13% -86.52% 29.42% 47.43% 153.99% 195.09% -
  Horiz. % -62.21% -62.13% -460.84% -356.09% -241.53% -95.09% 100.00%
Tax Rate 14.94 % 17.98 % 10.78 % 8.23 % 11.54 % 19.99 % - % -
  YoY % -16.91% 66.79% 30.98% -28.68% -42.27% 0.00% -
  Horiz. % 74.74% 89.94% 53.93% 41.17% 57.73% 100.00% -
Total Cost 297,084 315,226 314,869 282,544 256,195 219,193 260,006 2.25%
  YoY % -5.76% 0.11% 11.44% 10.28% 16.88% -15.70% -
  Horiz. % 114.26% 121.24% 121.10% 108.67% 98.53% 84.30% 100.00%
Net Worth 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 5.94%
  YoY % -0.59% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 141.36% 142.20% 142.29% 128.83% 106.06% 93.90% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 5.94%
  YoY % -0.59% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 141.36% 142.20% 142.29% 128.83% 106.06% 93.90% 100.00%
NOSH 727,085 733,831 733,831 733,831 674,355 676,350 671,999 1.32%
  YoY % -0.92% 0.00% 0.00% 8.82% -0.29% 0.65% -
  Horiz. % 108.20% 109.20% 109.20% 109.20% 100.35% 100.65% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.99 % 1.97 % 12.60 % 11.10 % 8.52 % 3.88 % -4.12 % -
  YoY % 1.02% -84.37% 13.51% 30.28% 119.59% 194.17% -
  Horiz. % -48.30% -47.82% -305.83% -269.42% -206.80% -94.17% 100.00%
ROE 0.42 % 0.42 % 3.09 % 2.63 % 2.17 % 0.97 % -0.95 % -
  YoY % 0.00% -86.41% 17.49% 21.20% 123.71% 202.11% -
  Horiz. % -44.21% -44.21% -325.26% -276.84% -228.42% -102.11% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.69 43.82 49.09 43.31 41.53 33.72 37.16 1.93%
  YoY % -4.86% -10.74% 13.35% 4.29% 23.16% -9.26% -
  Horiz. % 112.19% 117.92% 132.10% 116.55% 111.76% 90.74% 100.00%
EPS 0.83 0.82 6.12 4.73 3.49 1.37 -1.45 -
  YoY % 1.22% -86.60% 29.39% 35.53% 154.74% 194.48% -
  Horiz. % -57.24% -56.55% -422.07% -326.21% -240.69% -94.48% 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 1.9873 1.9808 1.9820 1.7945 1.6076 1.4192 1.5211 4.55%
  YoY % 0.33% -0.06% 10.45% 11.63% 13.28% -6.70% -
  Horiz. % 130.65% 130.22% 130.30% 117.97% 105.69% 93.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.31 43.82 49.09 43.31 38.16 31.08 34.03 3.28%
  YoY % -5.73% -10.74% 13.35% 13.50% 22.78% -8.67% -
  Horiz. % 121.39% 128.77% 144.26% 127.27% 112.14% 91.33% 100.00%
EPS 0.83 0.82 6.12 4.73 3.21 1.26 -1.33 -
  YoY % 1.22% -86.60% 29.39% 47.35% 154.76% 194.74% -
  Horiz. % -62.41% -61.65% -460.15% -355.64% -241.35% -94.74% 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 1.9690 1.9808 1.9820 1.7945 1.4773 1.3080 1.3929 5.94%
  YoY % -0.60% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 141.36% 142.21% 142.29% 128.83% 106.06% 93.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.6500 2.4400 3.1400 2.2200 2.1800 1.0300 0.8900 -
P/RPS 6.36 5.57 6.40 5.13 5.25 3.05 2.39 17.71%
  YoY % 14.18% -12.97% 24.76% -2.29% 72.13% 27.62% -
  Horiz. % 266.11% 233.05% 267.78% 214.64% 219.67% 127.62% 100.00%
P/EPS 317.85 295.76 51.31 46.95 62.46 75.18 -61.38 -
  YoY % 7.47% 476.42% 9.29% -24.83% -16.92% 222.48% -
  Horiz. % -517.84% -481.85% -83.59% -76.49% -101.76% -122.48% 100.00%
EY 0.31 0.34 1.95 2.13 1.60 1.33 -1.63 -
  YoY % -8.82% -82.56% -8.45% 33.13% 20.30% 181.60% -
  Horiz. % -19.02% -20.86% -119.63% -130.67% -98.16% -81.60% 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 1.33 1.23 1.58 1.24 1.36 0.73 0.59 14.50%
  YoY % 8.13% -22.15% 27.42% -8.82% 86.30% 23.73% -
  Horiz. % 225.42% 208.47% 267.80% 210.17% 230.51% 123.73% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 -
Price 2.5000 2.2200 3.2600 2.1800 2.4300 1.2700 0.8800 -
P/RPS 6.00 5.07 6.64 5.03 5.85 3.77 2.37 16.74%
  YoY % 18.34% -23.64% 32.01% -14.02% 55.17% 59.07% -
  Horiz. % 253.16% 213.92% 280.17% 212.24% 246.84% 159.07% 100.00%
P/EPS 299.85 269.10 53.28 46.11 69.63 92.70 -60.69 -
  YoY % 11.43% 405.07% 15.55% -33.78% -24.89% 252.74% -
  Horiz. % -494.07% -443.40% -87.79% -75.98% -114.73% -152.74% 100.00%
EY 0.33 0.37 1.88 2.17 1.44 1.08 -1.65 -
  YoY % -10.81% -80.32% -13.36% 50.69% 33.33% 165.45% -
  Horiz. % -20.00% -22.42% -113.94% -131.52% -87.27% -65.45% 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 1.26 1.12 1.64 1.21 1.51 0.89 0.58 13.80%
  YoY % 12.50% -31.71% 35.54% -19.87% 69.66% 53.45% -
  Horiz. % 217.24% 193.10% 282.76% 208.62% 260.34% 153.45% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers