Highlights

[UNISEM] YoY TTM Result on 2018-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 02-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -9.08%    YoY -     -38.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,219,577 1,301,584 1,404,485 1,410,073 1,320,276 1,137,497 973,529 3.82%
  YoY % -6.30% -7.33% -0.40% 6.80% 16.07% 16.84% -
  Horiz. % 125.27% 133.70% 144.27% 144.84% 135.62% 116.84% 100.00%
PBT 29,483 93,861 125,952 205,683 191,439 120,910 -57,676 -
  YoY % -68.59% -25.48% -38.76% 7.44% 58.33% 309.64% -
  Horiz. % -51.12% -162.74% -218.38% -356.62% -331.92% -209.64% 100.00%
Tax -28,896 -15,154 -15,038 -27,471 -16,651 -17,026 -17,214 9.01%
  YoY % -90.68% -0.77% 45.26% -64.98% 2.20% 1.09% -
  Horiz. % 167.86% 88.03% 87.36% 159.59% 96.73% 98.91% 100.00%
NP 587 78,707 110,914 178,212 174,788 103,884 -74,890 -
  YoY % -99.25% -29.04% -37.76% 1.96% 68.25% 238.72% -
  Horiz. % -0.78% -105.10% -148.10% -237.97% -233.39% -138.72% 100.00%
NP to SH 1,067 79,151 109,664 176,957 172,946 103,233 -71,322 -
  YoY % -98.65% -27.82% -38.03% 2.32% 67.53% 244.74% -
  Horiz. % -1.50% -110.98% -153.76% -248.11% -242.49% -144.74% 100.00%
Tax Rate 98.01 % 16.15 % 11.94 % 13.36 % 8.70 % 14.08 % - % -
  YoY % 506.87% 35.26% -10.63% 53.56% -38.21% 0.00% -
  Horiz. % 696.09% 114.70% 84.80% 94.89% 61.79% 100.00% -
Total Cost 1,218,990 1,222,877 1,293,571 1,231,861 1,145,488 1,033,613 1,048,419 2.54%
  YoY % -0.32% -5.47% 5.01% 7.54% 10.82% -1.41% -
  Horiz. % 116.27% 116.64% 123.38% 117.50% 109.26% 98.59% 100.00%
Net Worth 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,126,437 943,166 6.67%
  YoY % -2.87% -0.93% -0.83% 9.65% 17.90% 19.43% -
  Horiz. % 147.34% 151.70% 153.12% 154.40% 140.81% 119.43% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 43,625 50,896 73,323 80,721 55,257 40,696 13,489 21.59%
  YoY % -14.29% -30.59% -9.17% 46.08% 35.78% 201.70% -
  Horiz. % 323.41% 377.31% 543.58% 598.42% 409.65% 301.70% 100.00%
Div Payout % 4,088.58 % 64.30 % 66.86 % 45.62 % 31.95 % 39.42 % - % -
  YoY % 6,258.60% -3.83% 46.56% 42.79% -18.95% 0.00% -
  Horiz. % 10,371.84% 163.12% 169.61% 115.73% 81.05% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,126,437 943,166 6.67%
  YoY % -2.87% -0.93% -0.83% 9.65% 17.90% 19.43% -
  Horiz. % 147.34% 151.70% 153.12% 154.40% 140.81% 119.43% 100.00%
NOSH 727,086 727,085 731,433 733,831 733,831 683,725 673,354 1.29%
  YoY % 0.00% -0.59% -0.33% 0.00% 7.33% 1.54% -
  Horiz. % 107.98% 107.98% 108.63% 108.98% 108.98% 101.54% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.05 % 6.05 % 7.90 % 12.64 % 13.24 % 9.13 % -7.69 % -
  YoY % -99.17% -23.42% -37.50% -4.53% 45.02% 218.73% -
  Horiz. % -0.65% -78.67% -102.73% -164.37% -172.17% -118.73% 100.00%
ROE 0.08 % 5.53 % 7.59 % 12.15 % 13.02 % 9.16 % -7.56 % -
  YoY % -98.55% -27.14% -37.53% -6.68% 42.14% 221.16% -
  Horiz. % -1.06% -73.15% -100.40% -160.71% -172.22% -121.16% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 167.73 179.01 192.02 192.15 179.92 166.37 144.58 2.50%
  YoY % -6.30% -6.78% -0.07% 6.80% 8.14% 15.07% -
  Horiz. % 116.01% 123.81% 132.81% 132.90% 124.44% 115.07% 100.00%
EPS 0.15 10.89 14.99 24.11 23.57 15.10 -10.59 -
  YoY % -98.62% -27.35% -37.83% 2.29% 56.09% 242.59% -
  Horiz. % -1.42% -102.83% -141.55% -227.67% -222.57% -142.59% 100.00%
DPS 6.00 7.00 10.00 11.00 7.53 6.03 2.00 20.07%
  YoY % -14.29% -30.00% -9.09% 46.08% 24.88% 201.50% -
  Horiz. % 300.00% 350.00% 500.00% 550.00% 376.50% 301.50% 100.00%
NAPS 1.9113 1.9678 1.9744 1.9844 1.8098 1.6475 1.4007 5.31%
  YoY % -2.87% -0.33% -0.50% 9.65% 9.85% 17.62% -
  Horiz. % 136.45% 140.49% 140.96% 141.67% 129.21% 117.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 166.19 177.37 191.39 192.15 179.92 155.01 132.66 3.82%
  YoY % -6.30% -7.33% -0.40% 6.80% 16.07% 16.85% -
  Horiz. % 125.28% 133.70% 144.27% 144.84% 135.62% 116.85% 100.00%
EPS 0.15 10.79 14.94 24.11 23.57 14.07 -9.72 -
  YoY % -98.61% -27.78% -38.03% 2.29% 67.52% 244.75% -
  Horiz. % -1.54% -111.01% -153.70% -248.05% -242.49% -144.75% 100.00%
DPS 5.94 6.94 9.99 11.00 7.53 5.55 1.84 21.55%
  YoY % -14.41% -30.53% -9.18% 46.08% 35.68% 201.63% -
  Horiz. % 322.83% 377.17% 542.93% 597.83% 409.24% 301.63% 100.00%
NAPS 1.8937 1.9497 1.9679 1.9844 1.8098 1.5350 1.2853 6.67%
  YoY % -2.87% -0.92% -0.83% 9.65% 17.90% 19.43% -
  Horiz. % 147.34% 151.69% 153.11% 154.39% 140.81% 119.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.0500 2.4600 2.3100 3.5800 2.4000 2.3300 1.4600 -
P/RPS 1.22 1.37 1.20 1.86 1.33 1.40 1.01 3.20%
  YoY % -10.95% 14.17% -35.48% 39.85% -5.00% 38.61% -
  Horiz. % 120.79% 135.64% 118.81% 184.16% 131.68% 138.61% 100.00%
P/EPS 1,396.93 22.60 15.41 14.85 10.18 15.43 -13.78 -
  YoY % 6,081.11% 46.66% 3.77% 45.87% -34.02% 211.97% -
  Horiz. % -10,137.37% -164.01% -111.83% -107.76% -73.88% -111.97% 100.00%
EY 0.07 4.43 6.49 6.74 9.82 6.48 -7.25 -
  YoY % -98.42% -31.74% -3.71% -31.36% 51.54% 189.38% -
  Horiz. % -0.97% -61.10% -89.52% -92.97% -135.45% -89.38% 100.00%
DY 2.93 2.85 4.33 3.07 3.14 2.59 1.37 13.49%
  YoY % 2.81% -34.18% 41.04% -2.23% 21.24% 89.05% -
  Horiz. % 213.87% 208.03% 316.06% 224.09% 229.20% 189.05% 100.00%
P/NAPS 1.07 1.25 1.17 1.80 1.33 1.41 1.04 0.47%
  YoY % -14.40% 6.84% -35.00% 35.34% -5.67% 35.58% -
  Horiz. % 102.88% 120.19% 112.50% 173.08% 127.88% 135.58% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 03/08/20 06/08/19 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 -
Price 3.1900 2.1400 2.5900 4.0700 2.5500 2.3600 1.6900 -
P/RPS 1.90 1.20 1.35 2.12 1.42 1.42 1.17 8.41%
  YoY % 58.33% -11.11% -36.32% 49.30% 0.00% 21.37% -
  Horiz. % 162.39% 102.56% 115.38% 181.20% 121.37% 121.37% 100.00%
P/EPS 2,173.76 19.66 17.27 16.88 10.82 15.63 -15.96 -
  YoY % 10,956.77% 13.84% 2.31% 56.01% -30.77% 197.93% -
  Horiz. % -13,620.05% -123.18% -108.21% -105.76% -67.79% -97.93% 100.00%
EY 0.05 5.09 5.79 5.92 9.24 6.40 -6.27 -
  YoY % -99.02% -12.09% -2.20% -35.93% 44.37% 202.07% -
  Horiz. % -0.80% -81.18% -92.34% -94.42% -147.37% -102.07% 100.00%
DY 1.88 3.27 3.86 2.70 2.95 2.56 1.19 7.91%
  YoY % -42.51% -15.28% 42.96% -8.47% 15.23% 115.13% -
  Horiz. % 157.98% 274.79% 324.37% 226.89% 247.90% 215.13% 100.00%
P/NAPS 1.67 1.09 1.31 2.05 1.41 1.43 1.21 5.51%
  YoY % 53.21% -16.79% -36.10% 45.39% -1.40% 18.18% -
  Horiz. % 138.02% 90.08% 108.26% 169.42% 116.53% 118.18% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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