Highlights

[UNISEM] YoY TTM Result on 2018-09-30 [#3]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 01-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -4.83%    YoY -     -41.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,260,942 1,263,195 1,376,867 1,470,446 1,312,616 1,193,834 1,000,022 3.94%
  YoY % -0.18% -8.26% -6.36% 12.02% 9.95% 19.38% -
  Horiz. % 126.09% 126.32% 137.68% 147.04% 131.26% 119.38% 100.00%
PBT 75,375 64,266 119,917 206,976 189,327 134,167 -24,171 -
  YoY % 17.29% -46.41% -42.06% 9.32% 41.11% 655.07% -
  Horiz. % -311.84% -265.88% -496.12% -856.30% -783.28% -555.07% 100.00%
Tax -20,505 -24,104 -14,946 -26,624 -16,385 -16,755 -22,479 -1.52%
  YoY % 14.93% -61.27% 43.86% -62.49% 2.21% 25.46% -
  Horiz. % 91.22% 107.23% 66.49% 118.44% 72.89% 74.54% 100.00%
NP 54,870 40,162 104,971 180,352 172,942 117,412 -46,650 -
  YoY % 36.62% -61.74% -41.80% 4.28% 47.29% 351.69% -
  Horiz. % -117.62% -86.09% -225.02% -386.61% -370.72% -251.69% 100.00%
NP to SH 55,016 40,799 104,364 178,775 171,376 116,311 -43,553 -
  YoY % 34.85% -60.91% -41.62% 4.32% 47.34% 367.06% -
  Horiz. % -126.32% -93.68% -239.63% -410.48% -393.49% -267.06% 100.00%
Tax Rate 27.20 % 37.51 % 12.46 % 12.86 % 8.65 % 12.49 % - % -
  YoY % -27.49% 201.04% -3.11% 48.67% -30.74% 0.00% -
  Horiz. % 217.77% 300.32% 99.76% 102.96% 69.26% 100.00% -
Total Cost 1,206,072 1,223,033 1,271,896 1,290,094 1,139,674 1,076,422 1,046,672 2.39%
  YoY % -1.39% -3.84% -1.41% 13.20% 5.88% 2.84% -
  Horiz. % 115.23% 116.85% 121.52% 123.26% 108.89% 102.84% 100.00%
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.89% -
  Horiz. % 145.40% 141.03% 146.14% 148.92% 137.41% 135.89% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 43,625 50,896 62,180 80,721 80,721 27,423 26,982 8.33%
  YoY % -14.29% -18.15% -22.97% 0.00% 194.35% 1.64% -
  Horiz. % 161.68% 188.63% 230.45% 299.17% 299.17% 101.64% 100.00%
Div Payout % 79.30 % 124.75 % 59.58 % 45.15 % 47.10 % 23.58 % - % -
  YoY % -36.43% 109.38% 31.96% -4.14% 99.75% 0.00% -
  Horiz. % 336.30% 529.05% 252.67% 191.48% 199.75% 100.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.89% -
  Horiz. % 145.40% 141.03% 146.14% 148.92% 137.41% 135.89% 100.00%
NOSH 727,086 727,086 727,085 733,831 733,831 733,831 674,651 1.25%
  YoY % 0.00% 0.00% -0.92% 0.00% 0.00% 8.77% -
  Horiz. % 107.77% 107.77% 107.77% 108.77% 108.77% 108.77% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.35 % 3.18 % 7.62 % 12.27 % 13.18 % 9.83 % -4.66 % -
  YoY % 36.79% -58.27% -37.90% -6.90% 34.08% 310.94% -
  Horiz. % -93.35% -68.24% -163.52% -263.30% -282.83% -210.94% 100.00%
ROE 3.83 % 2.93 % 7.23 % 12.15 % 12.62 % 8.66 % -4.41 % -
  YoY % 30.72% -59.47% -40.49% -3.72% 45.73% 296.37% -
  Horiz. % -86.85% -66.44% -163.95% -275.51% -286.17% -196.37% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 173.42 173.73 189.37 200.38 178.87 162.69 148.23 2.65%
  YoY % -0.18% -8.26% -5.49% 12.03% 9.95% 9.76% -
  Horiz. % 116.99% 117.20% 127.75% 135.18% 120.67% 109.76% 100.00%
EPS 7.57 5.61 14.35 24.36 23.35 15.85 -6.46 -
  YoY % 34.94% -60.91% -41.09% 4.33% 47.32% 345.36% -
  Horiz. % -117.18% -86.84% -222.14% -377.09% -361.46% -245.36% 100.00%
DPS 6.00 7.00 8.50 11.00 11.00 3.74 4.00 6.98%
  YoY % -14.29% -17.65% -22.73% 0.00% 194.12% -6.50% -
  Horiz. % 150.00% 175.00% 212.50% 275.00% 275.00% 93.50% 100.00%
NAPS 1.9758 1.9165 1.9859 2.0051 1.8501 1.8296 1.4645 5.11%
  YoY % 3.09% -3.49% -0.96% 8.38% 1.12% 24.93% -
  Horiz. % 134.91% 130.86% 135.60% 136.91% 126.33% 124.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 806,539
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 156.34 156.62 170.71 182.32 162.75 148.02 123.99 3.94%
  YoY % -0.18% -8.25% -6.37% 12.02% 9.95% 19.38% -
  Horiz. % 126.09% 126.32% 137.68% 147.04% 131.26% 119.38% 100.00%
EPS 6.82 5.06 12.94 22.17 21.25 14.42 -5.40 -
  YoY % 34.78% -60.90% -41.63% 4.33% 47.36% 367.04% -
  Horiz. % -126.30% -93.70% -239.63% -410.56% -393.52% -267.04% 100.00%
DPS 5.41 6.31 7.71 10.01 10.01 3.40 3.35 8.31%
  YoY % -14.26% -18.16% -22.98% 0.00% 194.41% 1.49% -
  Horiz. % 161.49% 188.36% 230.15% 298.81% 298.81% 101.49% 100.00%
NAPS 1.7812 1.7277 1.7903 1.8243 1.6833 1.6647 1.2250 6.43%
  YoY % 3.10% -3.50% -1.86% 8.38% 1.12% 35.89% -
  Horiz. % 145.40% 141.04% 146.15% 148.92% 137.41% 135.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.5700 1.9300 3.1000 3.7700 2.5200 2.0300 1.6300 -
P/RPS 2.06 1.11 1.64 1.88 1.41 1.25 1.10 11.01%
  YoY % 85.59% -32.32% -12.77% 33.33% 12.80% 13.64% -
  Horiz. % 187.27% 100.91% 149.09% 170.91% 128.18% 113.64% 100.00%
P/EPS 47.18 34.39 21.60 15.47 10.79 12.81 -25.25 -
  YoY % 37.19% 59.21% 39.63% 43.37% -15.77% 150.73% -
  Horiz. % -186.85% -136.20% -85.54% -61.27% -42.73% -50.73% 100.00%
EY 2.12 2.91 4.63 6.46 9.27 7.81 -3.96 -
  YoY % -27.15% -37.15% -28.33% -30.31% 18.69% 297.22% -
  Horiz. % -53.54% -73.48% -116.92% -163.13% -234.09% -197.22% 100.00%
DY 1.68 3.63 2.74 2.92 4.37 1.84 2.45 -6.09%
  YoY % -53.72% 32.48% -6.16% -33.18% 137.50% -24.90% -
  Horiz. % 68.57% 148.16% 111.84% 119.18% 178.37% 75.10% 100.00%
P/NAPS 1.81 1.01 1.56 1.88 1.36 1.11 1.11 8.48%
  YoY % 79.21% -35.26% -17.02% 38.24% 22.52% 0.00% -
  Horiz. % 163.06% 90.99% 140.54% 169.37% 122.52% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/10/20 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 -
Price 4.4000 2.5600 2.9800 4.0200 2.4500 2.3000 1.6800 -
P/RPS 2.54 1.47 1.57 2.01 1.37 1.41 1.13 14.44%
  YoY % 72.79% -6.37% -21.89% 46.72% -2.84% 24.78% -
  Horiz. % 224.78% 130.09% 138.94% 177.88% 121.24% 124.78% 100.00%
P/EPS 58.15 45.62 20.76 16.50 10.49 14.51 -26.02 -
  YoY % 27.47% 119.75% 25.82% 57.29% -27.71% 155.76% -
  Horiz. % -223.48% -175.33% -79.78% -63.41% -40.32% -55.76% 100.00%
EY 1.72 2.19 4.82 6.06 9.53 6.89 -3.84 -
  YoY % -21.46% -54.56% -20.46% -36.41% 38.32% 279.43% -
  Horiz. % -44.79% -57.03% -125.52% -157.81% -248.18% -179.43% 100.00%
DY 1.36 2.73 2.85 2.74 4.49 1.62 2.38 -8.90%
  YoY % -50.18% -4.21% 4.01% -38.98% 177.16% -31.93% -
  Horiz. % 57.14% 114.71% 119.75% 115.13% 188.66% 68.07% 100.00%
P/NAPS 2.23 1.34 1.50 2.00 1.32 1.26 1.15 11.66%
  YoY % 66.42% -10.67% -25.00% 51.52% 4.76% 9.57% -
  Horiz. % 193.91% 116.52% 130.43% 173.91% 114.78% 109.57% 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.
 


TOP ARTICLES

1. WHY DIRECTORS/INSIDERS OF PALM OIL COMPANIES ARE BUYING THEIR PALM OIL COMPANY SHARES LIKE NO TOMORROW ONE BY ONE ALL SO VERY VERY VERY BULLISH??? THE INVESTMENT APPROACH OF CALVIN TAN
2. Able Global Bhd - Strong and Steady Rakuten Trade Research Reports
3. JAYA TIASA (4383) Excellent Results YoY Up 152.05% & QoQ Up 169.94%, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
5. Only Pfizer for under-17 even though all Covid-19 vaccines safe, Parliament told save malaysia!
6. D&O(7204)小分享 [12Invest] - 我要投资
7. JHM Consolidation - Gradual Improvements Kenanga Research & Investment
8. BursaRangers Daily Technical Picks (24 September 2021) BursaRangers Daily Technical Picks
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
 
 

2306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.760.00 
 UCREST 0.290.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.2250.00 
 3A 0.9950.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.150.00 
 GHLSYS 1.850.00 
PARTNERS & BROKERS