Highlights

[UNISEM] YoY TTM Result on 2019-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 06-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -17.42%    YoY -     -27.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,301,584 1,404,485 1,410,073 1,320,276 1,137,497 973,529 1,049,046 3.66%
  YoY % -7.33% -0.40% 6.80% 16.07% 16.84% -7.20% -
  Horiz. % 124.07% 133.88% 134.41% 125.85% 108.43% 92.80% 100.00%
PBT 93,861 125,952 205,683 191,439 120,910 -57,676 -22,554 -
  YoY % -25.48% -38.76% 7.44% 58.33% 309.64% -155.72% -
  Horiz. % -416.16% -558.45% -911.96% -848.80% -536.09% 255.72% 100.00%
Tax -15,154 -15,038 -27,471 -16,651 -17,026 -17,214 -4,342 23.15%
  YoY % -0.77% 45.26% -64.98% 2.20% 1.09% -296.45% -
  Horiz. % 349.01% 346.34% 632.68% 383.49% 392.12% 396.45% 100.00%
NP 78,707 110,914 178,212 174,788 103,884 -74,890 -26,896 -
  YoY % -29.04% -37.76% 1.96% 68.25% 238.72% -178.44% -
  Horiz. % -292.63% -412.38% -662.60% -649.87% -386.24% 278.44% 100.00%
NP to SH 79,151 109,664 176,957 172,946 103,233 -71,322 -25,134 -
  YoY % -27.82% -38.03% 2.32% 67.53% 244.74% -183.77% -
  Horiz. % -314.92% -436.32% -704.05% -688.10% -410.73% 283.77% 100.00%
Tax Rate 16.15 % 11.94 % 13.36 % 8.70 % 14.08 % - % - % -
  YoY % 35.26% -10.63% 53.56% -38.21% 0.00% 0.00% -
  Horiz. % 114.70% 84.80% 94.89% 61.79% 100.00% - -
Total Cost 1,222,877 1,293,571 1,231,861 1,145,488 1,033,613 1,048,419 1,075,942 2.16%
  YoY % -5.47% 5.01% 7.54% 10.82% -1.41% -2.56% -
  Horiz. % 113.66% 120.23% 114.49% 106.46% 96.07% 97.44% 100.00%
Net Worth 1,430,759 1,444,142 1,456,214 1,328,087 1,126,437 943,166 1,027,775 5.67%
  YoY % -0.93% -0.83% 9.65% 17.90% 19.43% -8.23% -
  Horiz. % 139.21% 140.51% 141.69% 129.22% 109.60% 91.77% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 50,896 73,323 80,721 55,257 40,696 13,489 13,495 24.75%
  YoY % -30.59% -9.17% 46.08% 35.78% 201.70% -0.05% -
  Horiz. % 377.13% 543.32% 598.14% 409.45% 301.56% 99.95% 100.00%
Div Payout % 64.30 % 66.86 % 45.62 % 31.95 % 39.42 % - % - % -
  YoY % -3.83% 46.56% 42.79% -18.95% 0.00% 0.00% -
  Horiz. % 163.12% 169.61% 115.73% 81.05% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,430,759 1,444,142 1,456,214 1,328,087 1,126,437 943,166 1,027,775 5.67%
  YoY % -0.93% -0.83% 9.65% 17.90% 19.43% -8.23% -
  Horiz. % 139.21% 140.51% 141.69% 129.22% 109.60% 91.77% 100.00%
NOSH 727,085 731,433 733,831 733,831 683,725 673,354 676,612 1.21%
  YoY % -0.59% -0.33% 0.00% 7.33% 1.54% -0.48% -
  Horiz. % 107.46% 108.10% 108.46% 108.46% 101.05% 99.52% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.05 % 7.90 % 12.64 % 13.24 % 9.13 % -7.69 % -2.56 % -
  YoY % -23.42% -37.50% -4.53% 45.02% 218.73% -200.39% -
  Horiz. % -236.33% -308.59% -493.75% -517.19% -356.64% 300.39% 100.00%
ROE 5.53 % 7.59 % 12.15 % 13.02 % 9.16 % -7.56 % -2.45 % -
  YoY % -27.14% -37.53% -6.68% 42.14% 221.16% -208.57% -
  Horiz. % -225.71% -309.80% -495.92% -531.43% -373.88% 308.57% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 179.01 192.02 192.15 179.92 166.37 144.58 155.04 2.42%
  YoY % -6.78% -0.07% 6.80% 8.14% 15.07% -6.75% -
  Horiz. % 115.46% 123.85% 123.94% 116.05% 107.31% 93.25% 100.00%
EPS 10.89 14.99 24.11 23.57 15.10 -10.59 -3.71 -
  YoY % -27.35% -37.83% 2.29% 56.09% 242.59% -185.44% -
  Horiz. % -293.53% -404.04% -649.87% -635.31% -407.01% 285.44% 100.00%
DPS 7.00 10.00 11.00 7.53 6.03 2.00 2.00 23.21%
  YoY % -30.00% -9.09% 46.08% 24.88% 201.50% 0.00% -
  Horiz. % 350.00% 500.00% 550.00% 376.50% 301.50% 100.00% 100.00%
NAPS 1.9678 1.9744 1.9844 1.8098 1.6475 1.4007 1.5190 4.41%
  YoY % -0.33% -0.50% 9.65% 9.85% 17.62% -7.79% -
  Horiz. % 129.55% 129.98% 130.64% 119.14% 108.46% 92.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 177.37 191.39 192.15 179.92 155.01 132.66 142.95 3.66%
  YoY % -7.33% -0.40% 6.80% 16.07% 16.85% -7.20% -
  Horiz. % 124.08% 133.89% 134.42% 125.86% 108.44% 92.80% 100.00%
EPS 10.79 14.94 24.11 23.57 14.07 -9.72 -3.43 -
  YoY % -27.78% -38.03% 2.29% 67.52% 244.75% -183.38% -
  Horiz. % -314.58% -435.57% -702.92% -687.17% -410.20% 283.38% 100.00%
DPS 6.94 9.99 11.00 7.53 5.55 1.84 1.84 24.75%
  YoY % -30.53% -9.18% 46.08% 35.68% 201.63% 0.00% -
  Horiz. % 377.17% 542.93% 597.83% 409.24% 301.63% 100.00% 100.00%
NAPS 1.9497 1.9679 1.9844 1.8098 1.5350 1.2853 1.4006 5.67%
  YoY % -0.92% -0.83% 9.65% 17.90% 19.43% -8.23% -
  Horiz. % 139.20% 140.50% 141.68% 129.22% 109.60% 91.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.4600 2.3100 3.5800 2.4000 2.3300 1.4600 0.9500 -
P/RPS 1.37 1.20 1.86 1.33 1.40 1.01 0.61 14.43%
  YoY % 14.17% -35.48% 39.85% -5.00% 38.61% 65.57% -
  Horiz. % 224.59% 196.72% 304.92% 218.03% 229.51% 165.57% 100.00%
P/EPS 22.60 15.41 14.85 10.18 15.43 -13.78 -25.57 -
  YoY % 46.66% 3.77% 45.87% -34.02% 211.97% 46.11% -
  Horiz. % -88.38% -60.27% -58.08% -39.81% -60.34% 53.89% 100.00%
EY 4.43 6.49 6.74 9.82 6.48 -7.25 -3.91 -
  YoY % -31.74% -3.71% -31.36% 51.54% 189.38% -85.42% -
  Horiz. % -113.30% -165.98% -172.38% -251.15% -165.73% 185.42% 100.00%
DY 2.85 4.33 3.07 3.14 2.59 1.37 2.11 5.14%
  YoY % -34.18% 41.04% -2.23% 21.24% 89.05% -35.07% -
  Horiz. % 135.07% 205.21% 145.50% 148.82% 122.75% 64.93% 100.00%
P/NAPS 1.25 1.17 1.80 1.33 1.41 1.04 0.63 12.09%
  YoY % 6.84% -35.00% 35.34% -5.67% 35.58% 65.08% -
  Horiz. % 198.41% 185.71% 285.71% 211.11% 223.81% 165.08% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 06/08/19 02/08/18 08/08/17 05/08/16 30/07/15 24/07/14 24/07/13 -
Price 2.1400 2.5900 4.0700 2.5500 2.3600 1.6900 1.0100 -
P/RPS 1.20 1.35 2.12 1.42 1.42 1.17 0.65 10.75%
  YoY % -11.11% -36.32% 49.30% 0.00% 21.37% 80.00% -
  Horiz. % 184.62% 207.69% 326.15% 218.46% 218.46% 180.00% 100.00%
P/EPS 19.66 17.27 16.88 10.82 15.63 -15.96 -27.19 -
  YoY % 13.84% 2.31% 56.01% -30.77% 197.93% 41.30% -
  Horiz. % -72.31% -63.52% -62.08% -39.79% -57.48% 58.70% 100.00%
EY 5.09 5.79 5.92 9.24 6.40 -6.27 -3.68 -
  YoY % -12.09% -2.20% -35.93% 44.37% 202.07% -70.38% -
  Horiz. % -138.32% -157.34% -160.87% -251.09% -173.91% 170.38% 100.00%
DY 3.27 3.86 2.70 2.95 2.56 1.19 1.98 8.72%
  YoY % -15.28% 42.96% -8.47% 15.23% 115.13% -39.90% -
  Horiz. % 165.15% 194.95% 136.36% 148.99% 129.29% 60.10% 100.00%
P/NAPS 1.09 1.31 2.05 1.41 1.43 1.21 0.66 8.72%
  YoY % -16.79% -36.10% 45.39% -1.40% 18.18% 83.33% -
  Horiz. % 165.15% 198.48% 310.61% 213.64% 216.67% 183.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

127  446  418  1219 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.44+0.01 
 SAPNRG 0.090.00 
 ARMADA 0.155-0.01 
 VELESTO 0.16-0.005 
 ALAM 0.0750.00 
 KNM 0.140.00 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.24-0.01 
 DAYANG 1.33-0.02 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers