Highlights

[UNISEM] YoY TTM Result on 2016-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 03-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -0.91%    YoY -     47.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,263,195 1,376,867 1,470,446 1,312,616 1,193,834 1,000,022 1,012,874 3.75%
  YoY % -8.26% -6.36% 12.02% 9.95% 19.38% -1.27% -
  Horiz. % 124.71% 135.94% 145.18% 129.59% 117.87% 98.73% 100.00%
PBT 64,266 119,917 206,976 189,327 134,167 -24,171 -32,175 -
  YoY % -46.41% -42.06% 9.32% 41.11% 655.07% 24.88% -
  Horiz. % -199.74% -372.70% -643.28% -588.43% -416.99% 75.12% 100.00%
Tax -24,104 -14,946 -26,624 -16,385 -16,755 -22,479 -4,164 33.98%
  YoY % -61.27% 43.86% -62.49% 2.21% 25.46% -439.84% -
  Horiz. % 578.87% 358.93% 639.39% 393.49% 402.38% 539.84% 100.00%
NP 40,162 104,971 180,352 172,942 117,412 -46,650 -36,339 -
  YoY % -61.74% -41.80% 4.28% 47.29% 351.69% -28.37% -
  Horiz. % -110.52% -288.87% -496.30% -475.91% -323.10% 128.37% 100.00%
NP to SH 40,799 104,364 178,775 171,376 116,311 -43,553 -34,088 -
  YoY % -60.91% -41.62% 4.32% 47.34% 367.06% -27.77% -
  Horiz. % -119.69% -306.16% -524.45% -502.75% -341.21% 127.77% 100.00%
Tax Rate 37.51 % 12.46 % 12.86 % 8.65 % 12.49 % - % - % -
  YoY % 201.04% -3.11% 48.67% -30.74% 0.00% 0.00% -
  Horiz. % 300.32% 99.76% 102.96% 69.26% 100.00% - -
Total Cost 1,223,033 1,271,896 1,290,094 1,139,674 1,076,422 1,046,672 1,049,213 2.59%
  YoY % -3.84% -1.41% 13.20% 5.88% 2.84% -0.24% -
  Horiz. % 116.57% 121.22% 122.96% 108.62% 102.59% 99.76% 100.00%
Net Worth 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 1,000,447 5.68%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.89% -1.24% -
  Horiz. % 139.28% 144.33% 147.07% 135.71% 134.20% 98.76% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 50,896 62,180 80,721 80,721 27,423 26,982 13,495 24.75%
  YoY % -18.15% -22.97% 0.00% 194.35% 1.64% 99.93% -
  Horiz. % 377.13% 460.75% 598.14% 598.14% 203.21% 199.93% 100.00%
Div Payout % 124.75 % 59.58 % 45.15 % 47.10 % 23.58 % - % - % -
  YoY % 109.38% 31.96% -4.14% 99.75% 0.00% 0.00% -
  Horiz. % 529.05% 252.67% 191.48% 199.75% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 1,000,447 5.68%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.89% -1.24% -
  Horiz. % 139.28% 144.33% 147.07% 135.71% 134.20% 98.76% 100.00%
NOSH 727,086 727,085 733,831 733,831 733,831 674,651 647,999 1.94%
  YoY % 0.00% -0.92% 0.00% 0.00% 8.77% 4.11% -
  Horiz. % 112.20% 112.20% 113.25% 113.25% 113.25% 104.11% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.18 % 7.62 % 12.27 % 13.18 % 9.83 % -4.66 % -3.59 % -
  YoY % -58.27% -37.90% -6.90% 34.08% 310.94% -29.81% -
  Horiz. % -88.58% -212.26% -341.78% -367.13% -273.82% 129.81% 100.00%
ROE 2.93 % 7.23 % 12.15 % 12.62 % 8.66 % -4.41 % -3.41 % -
  YoY % -59.47% -40.49% -3.72% 45.73% 296.37% -29.33% -
  Horiz. % -85.92% -212.02% -356.30% -370.09% -253.96% 129.33% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 173.73 189.37 200.38 178.87 162.69 148.23 156.31 1.78%
  YoY % -8.26% -5.49% 12.03% 9.95% 9.76% -5.17% -
  Horiz. % 111.14% 121.15% 128.19% 114.43% 104.08% 94.83% 100.00%
EPS 5.61 14.35 24.36 23.35 15.85 -6.46 -5.26 -
  YoY % -60.91% -41.09% 4.33% 47.32% 345.36% -22.81% -
  Horiz. % -106.65% -272.81% -463.12% -443.92% -301.33% 122.81% 100.00%
DPS 7.00 8.50 11.00 11.00 3.74 4.00 2.08 22.40%
  YoY % -17.65% -22.73% 0.00% 194.12% -6.50% 92.31% -
  Horiz. % 336.54% 408.65% 528.85% 528.85% 179.81% 192.31% 100.00%
NAPS 1.9165 1.9859 2.0051 1.8501 1.8296 1.4645 1.5439 3.67%
  YoY % -3.49% -0.96% 8.38% 1.12% 24.93% -5.14% -
  Horiz. % 124.13% 128.63% 129.87% 119.83% 118.51% 94.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 172.14 187.63 200.38 178.87 162.69 136.27 138.03 3.75%
  YoY % -8.26% -6.36% 12.03% 9.95% 19.39% -1.28% -
  Horiz. % 124.71% 135.93% 145.17% 129.59% 117.87% 98.72% 100.00%
EPS 5.56 14.22 24.36 23.35 15.85 -5.94 -4.65 -
  YoY % -60.90% -41.63% 4.33% 47.32% 366.84% -27.74% -
  Horiz. % -119.57% -305.81% -523.87% -502.15% -340.86% 127.74% 100.00%
DPS 6.94 8.47 11.00 11.00 3.74 3.68 1.84 24.75%
  YoY % -18.06% -23.00% 0.00% 194.12% 1.63% 100.00% -
  Horiz. % 377.17% 460.33% 597.83% 597.83% 203.26% 200.00% 100.00%
NAPS 1.8989 1.9676 2.0051 1.8501 1.8296 1.3464 1.3633 5.68%
  YoY % -3.49% -1.87% 8.38% 1.12% 35.89% -1.24% -
  Horiz. % 139.29% 144.33% 147.08% 135.71% 134.20% 98.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.9300 3.1000 3.7700 2.5200 2.0300 1.6300 0.8550 -
P/RPS 1.11 1.64 1.88 1.41 1.25 1.10 0.55 12.41%
  YoY % -32.32% -12.77% 33.33% 12.80% 13.64% 100.00% -
  Horiz. % 201.82% 298.18% 341.82% 256.36% 227.27% 200.00% 100.00%
P/EPS 34.39 21.60 15.47 10.79 12.81 -25.25 -16.25 -
  YoY % 59.21% 39.63% 43.37% -15.77% 150.73% -55.38% -
  Horiz. % -211.63% -132.92% -95.20% -66.40% -78.83% 155.38% 100.00%
EY 2.91 4.63 6.46 9.27 7.81 -3.96 -6.15 -
  YoY % -37.15% -28.33% -30.31% 18.69% 297.22% 35.61% -
  Horiz. % -47.32% -75.28% -105.04% -150.73% -126.99% 64.39% 100.00%
DY 3.63 2.74 2.92 4.37 1.84 2.45 2.44 6.84%
  YoY % 32.48% -6.16% -33.18% 137.50% -24.90% 0.41% -
  Horiz. % 148.77% 112.30% 119.67% 179.10% 75.41% 100.41% 100.00%
P/NAPS 1.01 1.56 1.88 1.36 1.11 1.11 0.55 10.66%
  YoY % -35.26% -17.02% 38.24% 22.52% 0.00% 101.82% -
  Horiz. % 183.64% 283.64% 341.82% 247.27% 201.82% 201.82% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 -
Price 2.5600 2.9800 4.0200 2.4500 2.3000 1.6800 0.8750 -
P/RPS 1.47 1.57 2.01 1.37 1.41 1.13 0.56 17.44%
  YoY % -6.37% -21.89% 46.72% -2.84% 24.78% 101.79% -
  Horiz. % 262.50% 280.36% 358.93% 244.64% 251.79% 201.79% 100.00%
P/EPS 45.62 20.76 16.50 10.49 14.51 -26.02 -16.63 -
  YoY % 119.75% 25.82% 57.29% -27.71% 155.76% -56.46% -
  Horiz. % -274.32% -124.83% -99.22% -63.08% -87.25% 156.46% 100.00%
EY 2.19 4.82 6.06 9.53 6.89 -3.84 -6.01 -
  YoY % -54.56% -20.46% -36.41% 38.32% 279.43% 36.11% -
  Horiz. % -36.44% -80.20% -100.83% -158.57% -114.64% 63.89% 100.00%
DY 2.73 2.85 2.74 4.49 1.62 2.38 2.38 2.31%
  YoY % -4.21% 4.01% -38.98% 177.16% -31.93% 0.00% -
  Horiz. % 114.71% 119.75% 115.13% 188.66% 68.07% 100.00% 100.00%
P/NAPS 1.34 1.50 2.00 1.32 1.26 1.15 0.57 15.30%
  YoY % -10.67% -25.00% 51.52% 4.76% 9.57% 101.75% -
  Horiz. % 235.09% 263.16% 350.88% 231.58% 221.05% 201.75% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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