Highlights

[UNISEM] YoY TTM Result on 2015-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     24.84%    YoY -     244.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,404,485 1,410,073 1,320,276 1,137,497 973,529 1,049,046 1,100,927 4.14%
  YoY % -0.40% 6.80% 16.07% 16.84% -7.20% -4.71% -
  Horiz. % 127.57% 128.08% 119.92% 103.32% 88.43% 95.29% 100.00%
PBT 125,952 205,683 191,439 120,910 -57,676 -22,554 -27,407 -
  YoY % -38.76% 7.44% 58.33% 309.64% -155.72% 17.71% -
  Horiz. % -459.56% -750.48% -698.50% -441.16% 210.44% 82.29% 100.00%
Tax -15,038 -27,471 -16,651 -17,026 -17,214 -4,342 8,327 -
  YoY % 45.26% -64.98% 2.20% 1.09% -296.45% -152.14% -
  Horiz. % -180.59% -329.90% -199.96% -204.47% -206.73% -52.14% 100.00%
NP 110,914 178,212 174,788 103,884 -74,890 -26,896 -19,080 -
  YoY % -37.76% 1.96% 68.25% 238.72% -178.44% -40.96% -
  Horiz. % -581.31% -934.03% -916.08% -544.47% 392.51% 140.96% 100.00%
NP to SH 109,664 176,957 172,946 103,233 -71,322 -25,134 -18,373 -
  YoY % -38.03% 2.32% 67.53% 244.74% -183.77% -36.80% -
  Horiz. % -596.88% -963.14% -941.31% -561.87% 388.19% 136.80% 100.00%
Tax Rate 11.94 % 13.36 % 8.70 % 14.08 % - % - % - % -
  YoY % -10.63% 53.56% -38.21% 0.00% 0.00% 0.00% -
  Horiz. % 84.80% 94.89% 61.79% 100.00% - - -
Total Cost 1,293,571 1,231,861 1,145,488 1,033,613 1,048,419 1,075,942 1,120,007 2.43%
  YoY % 5.01% 7.54% 10.82% -1.41% -2.56% -3.93% -
  Horiz. % 115.50% 109.99% 102.28% 92.29% 93.61% 96.07% 100.00%
Net Worth 1,444,142 1,456,214 1,328,087 1,126,437 943,166 1,027,775 1,056,538 5.34%
  YoY % -0.83% 9.65% 17.90% 19.43% -8.23% -2.72% -
  Horiz. % 136.69% 137.83% 125.70% 106.62% 89.27% 97.28% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 73,323 80,721 55,257 40,696 13,489 13,495 13,625 32.36%
  YoY % -9.17% 46.08% 35.78% 201.70% -0.05% -0.96% -
  Horiz. % 538.13% 592.42% 405.54% 298.68% 99.00% 99.04% 100.00%
Div Payout % 66.86 % 45.62 % 31.95 % 39.42 % - % - % - % -
  YoY % 46.56% 42.79% -18.95% 0.00% 0.00% 0.00% -
  Horiz. % 169.61% 115.73% 81.05% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,444,142 1,456,214 1,328,087 1,126,437 943,166 1,027,775 1,056,538 5.34%
  YoY % -0.83% 9.65% 17.90% 19.43% -8.23% -2.72% -
  Horiz. % 136.69% 137.83% 125.70% 106.62% 89.27% 97.28% 100.00%
NOSH 731,433 733,831 733,831 683,725 673,354 676,612 676,964 1.30%
  YoY % -0.33% 0.00% 7.33% 1.54% -0.48% -0.05% -
  Horiz. % 108.05% 108.40% 108.40% 101.00% 99.47% 99.95% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.90 % 12.64 % 13.24 % 9.13 % -7.69 % -2.56 % -1.73 % -
  YoY % -37.50% -4.53% 45.02% 218.73% -200.39% -47.98% -
  Horiz. % -456.65% -730.64% -765.32% -527.75% 444.51% 147.98% 100.00%
ROE 7.59 % 12.15 % 13.02 % 9.16 % -7.56 % -2.45 % -1.74 % -
  YoY % -37.53% -6.68% 42.14% 221.16% -208.57% -40.80% -
  Horiz. % -436.21% -698.28% -748.28% -526.44% 434.48% 140.80% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 192.02 192.15 179.92 166.37 144.58 155.04 162.63 2.81%
  YoY % -0.07% 6.80% 8.14% 15.07% -6.75% -4.67% -
  Horiz. % 118.07% 118.15% 110.63% 102.30% 88.90% 95.33% 100.00%
EPS 14.99 24.11 23.57 15.10 -10.59 -3.71 -2.71 -
  YoY % -37.83% 2.29% 56.09% 242.59% -185.44% -36.90% -
  Horiz. % -553.14% -889.67% -869.74% -557.20% 390.77% 136.90% 100.00%
DPS 10.00 11.00 7.53 6.03 2.00 2.00 2.00 30.75%
  YoY % -9.09% 46.08% 24.88% 201.50% 0.00% 0.00% -
  Horiz. % 500.00% 550.00% 376.50% 301.50% 100.00% 100.00% 100.00%
NAPS 1.9744 1.9844 1.8098 1.6475 1.4007 1.5190 1.5607 3.99%
  YoY % -0.50% 9.65% 9.85% 17.62% -7.79% -2.67% -
  Horiz. % 126.51% 127.15% 115.96% 105.56% 89.75% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 191.39 192.15 179.92 155.01 132.66 142.95 150.02 4.14%
  YoY % -0.40% 6.80% 16.07% 16.85% -7.20% -4.71% -
  Horiz. % 127.58% 128.08% 119.93% 103.33% 88.43% 95.29% 100.00%
EPS 14.94 24.11 23.57 14.07 -9.72 -3.43 -2.50 -
  YoY % -38.03% 2.29% 67.52% 244.75% -183.38% -37.20% -
  Horiz. % -597.60% -964.40% -942.80% -562.80% 388.80% 137.20% 100.00%
DPS 9.99 11.00 7.53 5.55 1.84 1.84 1.86 32.32%
  YoY % -9.18% 46.08% 35.68% 201.63% 0.00% -1.08% -
  Horiz. % 537.10% 591.40% 404.84% 298.39% 98.92% 98.92% 100.00%
NAPS 1.9679 1.9844 1.8098 1.5350 1.2853 1.4006 1.4398 5.34%
  YoY % -0.83% 9.65% 17.90% 19.43% -8.23% -2.72% -
  Horiz. % 136.68% 137.82% 125.70% 106.61% 89.27% 97.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.3100 3.5800 2.4000 2.3300 1.4600 0.9500 1.3600 -
P/RPS 1.20 1.86 1.33 1.40 1.01 0.61 0.84 6.12%
  YoY % -35.48% 39.85% -5.00% 38.61% 65.57% -27.38% -
  Horiz. % 142.86% 221.43% 158.33% 166.67% 120.24% 72.62% 100.00%
P/EPS 15.41 14.85 10.18 15.43 -13.78 -25.57 -50.11 -
  YoY % 3.77% 45.87% -34.02% 211.97% 46.11% 48.97% -
  Horiz. % -30.75% -29.63% -20.32% -30.79% 27.50% 51.03% 100.00%
EY 6.49 6.74 9.82 6.48 -7.25 -3.91 -2.00 -
  YoY % -3.71% -31.36% 51.54% 189.38% -85.42% -95.50% -
  Horiz. % -324.50% -337.00% -491.00% -324.00% 362.50% 195.50% 100.00%
DY 4.33 3.07 3.14 2.59 1.37 2.11 1.47 19.72%
  YoY % 41.04% -2.23% 21.24% 89.05% -35.07% 43.54% -
  Horiz. % 294.56% 208.84% 213.61% 176.19% 93.20% 143.54% 100.00%
P/NAPS 1.17 1.80 1.33 1.41 1.04 0.63 0.87 5.06%
  YoY % -35.00% 35.34% -5.67% 35.58% 65.08% -27.59% -
  Horiz. % 134.48% 206.90% 152.87% 162.07% 119.54% 72.41% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 09/08/12 -
Price 2.5900 4.0700 2.5500 2.3600 1.6900 1.0100 1.2500 -
P/RPS 1.35 2.12 1.42 1.42 1.17 0.65 0.77 9.80%
  YoY % -36.32% 49.30% 0.00% 21.37% 80.00% -15.58% -
  Horiz. % 175.32% 275.32% 184.42% 184.42% 151.95% 84.42% 100.00%
P/EPS 17.27 16.88 10.82 15.63 -15.96 -27.19 -46.06 -
  YoY % 2.31% 56.01% -30.77% 197.93% 41.30% 40.97% -
  Horiz. % -37.49% -36.65% -23.49% -33.93% 34.65% 59.03% 100.00%
EY 5.79 5.92 9.24 6.40 -6.27 -3.68 -2.17 -
  YoY % -2.20% -35.93% 44.37% 202.07% -70.38% -69.59% -
  Horiz. % -266.82% -272.81% -425.81% -294.93% 288.94% 169.59% 100.00%
DY 3.86 2.70 2.95 2.56 1.19 1.98 1.60 15.80%
  YoY % 42.96% -8.47% 15.23% 115.13% -39.90% 23.75% -
  Horiz. % 241.25% 168.75% 184.38% 160.00% 74.38% 123.75% 100.00%
P/NAPS 1.31 2.05 1.41 1.43 1.21 0.66 0.80 8.56%
  YoY % -36.10% 45.39% -1.40% 18.18% 83.33% -17.50% -
  Horiz. % 163.75% 256.25% 176.25% 178.75% 151.25% 82.50% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  528  602  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 GPACKET 0.475-0.005 
 AEM 0.16+0.005 
 DGSB 0.25+0.025 
 HWGB 0.765-0.015 
 DATAPRP 0.185-0.01 
 VIVOCOM 0.0450.00 
 MAHSING 0.925-0.035 
 KTB 0.14+0.02 
 SUPERMX-C1I 0.1450.00 

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