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 - 785,464
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 160.53 160.82 175.29 187.21 167.11 151.99 127.32 3.93%
  YoY % -0.18% -8.25% -6.37% 12.03% 9.95% 19.38% -
  Horiz. % 126.08% 126.31% 137.68% 147.04% 131.25% 119.38% 100.00%
EPS 7.00 5.19 13.29 22.76 21.82 14.81 -5.54 -
  YoY % 34.87% -60.95% -41.61% 4.31% 47.33% 367.33% -
  Horiz. % -126.35% -93.68% -239.89% -410.83% -393.86% -267.33% 100.00%
DPS 5.55 6.48 7.92 10.28 10.28 3.49 3.44 8.29%
  YoY % -14.35% -18.18% -22.96% 0.00% 194.56% 1.45% -
  Horiz. % 161.34% 188.37% 230.23% 298.84% 298.84% 101.45% 100.00%
NAPS 1.8290 1.7741 1.8383 1.8733 1.7285 1.7093 1.2579 6.43%
  YoY % 3.09% -3.49% -1.87% 8.38% 1.12% 35.89% -
  Horiz. % 145.40% 141.04% 146.14% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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