Highlights

[UNISEM] YoY TTM Result on 2015-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 29-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     12.67%    YoY -     367.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,376,867 1,470,446 1,312,616 1,193,834 1,000,022 1,012,874 1,095,688 3.88%
  YoY % -6.36% 12.02% 9.95% 19.38% -1.27% -7.56% -
  Horiz. % 125.66% 134.20% 119.80% 108.96% 91.27% 92.44% 100.00%
PBT 119,917 206,976 189,327 134,167 -24,171 -32,175 -20,530 -
  YoY % -42.06% 9.32% 41.11% 655.07% 24.88% -56.72% -
  Horiz. % -584.11% -1,008.16% -922.20% -653.52% 117.74% 156.72% 100.00%
Tax -14,946 -26,624 -16,385 -16,755 -22,479 -4,164 4,890 -
  YoY % 43.86% -62.49% 2.21% 25.46% -439.84% -185.15% -
  Horiz. % -305.64% -544.46% -335.07% -342.64% -459.69% -85.15% 100.00%
NP 104,971 180,352 172,942 117,412 -46,650 -36,339 -15,640 -
  YoY % -41.80% 4.28% 47.29% 351.69% -28.37% -132.35% -
  Horiz. % -671.17% -1,153.15% -1,105.77% -750.72% 298.27% 232.35% 100.00%
NP to SH 104,364 178,775 171,376 116,311 -43,553 -34,088 -15,336 -
  YoY % -41.62% 4.32% 47.34% 367.06% -27.77% -122.27% -
  Horiz. % -680.52% -1,165.72% -1,117.48% -758.42% 283.99% 222.27% 100.00%
Tax Rate 12.46 % 12.86 % 8.65 % 12.49 % - % - % - % -
  YoY % -3.11% 48.67% -30.74% 0.00% 0.00% 0.00% -
  Horiz. % 99.76% 102.96% 69.26% 100.00% - - -
Total Cost 1,271,896 1,290,094 1,139,674 1,076,422 1,046,672 1,049,213 1,111,328 2.27%
  YoY % -1.41% 13.20% 5.88% 2.84% -0.24% -5.59% -
  Horiz. % 114.45% 116.09% 102.55% 96.86% 94.18% 94.41% 100.00%
Net Worth 1,443,919 1,471,404 1,357,660 1,342,617 988,027 1,000,447 1,045,002 5.53%
  YoY % -1.87% 8.38% 1.12% 35.89% -1.24% -4.26% -
  Horiz. % 138.17% 140.80% 129.92% 128.48% 94.55% 95.74% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 62,180 80,721 80,721 27,423 26,982 13,495 13,625 28.78%
  YoY % -22.97% 0.00% 194.35% 1.64% 99.93% -0.96% -
  Horiz. % 456.35% 592.42% 592.42% 201.27% 198.02% 99.04% 100.00%
Div Payout % 59.58 % 45.15 % 47.10 % 23.58 % - % - % - % -
  YoY % 31.96% -4.14% 99.75% 0.00% 0.00% 0.00% -
  Horiz. % 252.67% 191.48% 199.75% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,443,919 1,471,404 1,357,660 1,342,617 988,027 1,000,447 1,045,002 5.53%
  YoY % -1.87% 8.38% 1.12% 35.89% -1.24% -4.26% -
  Horiz. % 138.17% 140.80% 129.92% 128.48% 94.55% 95.74% 100.00%
NOSH 727,085 733,831 733,831 733,831 674,651 647,999 675,284 1.24%
  YoY % -0.92% 0.00% 0.00% 8.77% 4.11% -4.04% -
  Horiz. % 107.67% 108.67% 108.67% 108.67% 99.91% 95.96% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.62 % 12.27 % 13.18 % 9.83 % -4.66 % -3.59 % -1.43 % -
  YoY % -37.90% -6.90% 34.08% 310.94% -29.81% -151.05% -
  Horiz. % -532.87% -858.04% -921.68% -687.41% 325.87% 251.05% 100.00%
ROE 7.23 % 12.15 % 12.62 % 8.66 % -4.41 % -3.41 % -1.47 % -
  YoY % -40.49% -3.72% 45.73% 296.37% -29.33% -131.97% -
  Horiz. % -491.84% -826.53% -858.50% -589.12% 300.00% 231.97% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 189.37 200.38 178.87 162.69 148.23 156.31 162.26 2.61%
  YoY % -5.49% 12.03% 9.95% 9.76% -5.17% -3.67% -
  Horiz. % 116.71% 123.49% 110.24% 100.27% 91.35% 96.33% 100.00%
EPS 14.35 24.36 23.35 15.85 -6.46 -5.26 -2.27 -
  YoY % -41.09% 4.33% 47.32% 345.36% -22.81% -131.72% -
  Horiz. % -632.16% -1,073.13% -1,028.63% -698.24% 284.58% 231.72% 100.00%
DPS 8.50 11.00 11.00 3.74 4.00 2.08 2.00 27.26%
  YoY % -22.73% 0.00% 194.12% -6.50% 92.31% 4.00% -
  Horiz. % 425.00% 550.00% 550.00% 187.00% 200.00% 104.00% 100.00%
NAPS 1.9859 2.0051 1.8501 1.8296 1.4645 1.5439 1.5475 4.24%
  YoY % -0.96% 8.38% 1.12% 24.93% -5.14% -0.23% -
  Horiz. % 128.33% 129.57% 119.55% 118.23% 94.64% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 187.63 200.38 178.87 162.69 136.27 138.03 149.31 3.88%
  YoY % -6.36% 12.03% 9.95% 19.39% -1.28% -7.55% -
  Horiz. % 125.66% 134.20% 119.80% 108.96% 91.27% 92.45% 100.00%
EPS 14.22 24.36 23.35 15.85 -5.94 -4.65 -2.09 -
  YoY % -41.63% 4.33% 47.32% 366.84% -27.74% -122.49% -
  Horiz. % -680.38% -1,165.55% -1,117.22% -758.37% 284.21% 222.49% 100.00%
DPS 8.47 11.00 11.00 3.74 3.68 1.84 1.86 28.73%
  YoY % -23.00% 0.00% 194.12% 1.63% 100.00% -1.08% -
  Horiz. % 455.38% 591.40% 591.40% 201.08% 197.85% 98.92% 100.00%
NAPS 1.9676 2.0051 1.8501 1.8296 1.3464 1.3633 1.4240 5.53%
  YoY % -1.87% 8.38% 1.12% 35.89% -1.24% -4.26% -
  Horiz. % 138.17% 140.81% 129.92% 128.48% 94.55% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.1000 3.7700 2.5200 2.0300 1.6300 0.8550 1.0000 -
P/RPS 1.64 1.88 1.41 1.25 1.10 0.55 0.62 17.59%
  YoY % -12.77% 33.33% 12.80% 13.64% 100.00% -11.29% -
  Horiz. % 264.52% 303.23% 227.42% 201.61% 177.42% 88.71% 100.00%
P/EPS 21.60 15.47 10.79 12.81 -25.25 -16.25 -44.03 -
  YoY % 39.63% 43.37% -15.77% 150.73% -55.38% 63.09% -
  Horiz. % -49.06% -35.14% -24.51% -29.09% 57.35% 36.91% 100.00%
EY 4.63 6.46 9.27 7.81 -3.96 -6.15 -2.27 -
  YoY % -28.33% -30.31% 18.69% 297.22% 35.61% -170.93% -
  Horiz. % -203.96% -284.58% -408.37% -344.05% 174.45% 270.93% 100.00%
DY 2.74 2.92 4.37 1.84 2.45 2.44 2.00 5.38%
  YoY % -6.16% -33.18% 137.50% -24.90% 0.41% 22.00% -
  Horiz. % 137.00% 146.00% 218.50% 92.00% 122.50% 122.00% 100.00%
P/NAPS 1.56 1.88 1.36 1.11 1.11 0.55 0.65 15.70%
  YoY % -17.02% 38.24% 22.52% 0.00% 101.82% -15.38% -
  Horiz. % 240.00% 289.23% 209.23% 170.77% 170.77% 84.62% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 -
Price 2.9800 4.0200 2.4500 2.3000 1.6800 0.8750 0.9500 -
P/RPS 1.57 2.01 1.37 1.41 1.13 0.56 0.59 17.71%
  YoY % -21.89% 46.72% -2.84% 24.78% 101.79% -5.08% -
  Horiz. % 266.10% 340.68% 232.20% 238.98% 191.53% 94.92% 100.00%
P/EPS 20.76 16.50 10.49 14.51 -26.02 -16.63 -41.83 -
  YoY % 25.82% 57.29% -27.71% 155.76% -56.46% 60.24% -
  Horiz. % -49.63% -39.45% -25.08% -34.69% 62.20% 39.76% 100.00%
EY 4.82 6.06 9.53 6.89 -3.84 -6.01 -2.39 -
  YoY % -20.46% -36.41% 38.32% 279.43% 36.11% -151.46% -
  Horiz. % -201.67% -253.56% -398.74% -288.28% 160.67% 251.46% 100.00%
DY 2.85 2.74 4.49 1.62 2.38 2.38 2.11 5.14%
  YoY % 4.01% -38.98% 177.16% -31.93% 0.00% 12.80% -
  Horiz. % 135.07% 129.86% 212.80% 76.78% 112.80% 112.80% 100.00%
P/NAPS 1.50 2.00 1.32 1.26 1.15 0.57 0.61 16.17%
  YoY % -25.00% 51.52% 4.76% 9.57% 101.75% -6.56% -
  Horiz. % 245.90% 327.87% 216.39% 206.56% 188.52% 93.44% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS