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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,508,898 1,260,942 1,263,195 1,376,867 1,470,446 1,312,616 1,193,834 3.98%
  YoY % 19.66% -0.18% -8.26% -6.36% 12.02% 9.95% -
  Horiz. % 126.39% 105.62% 105.81% 115.33% 123.17% 109.95% 100.00%
PBT 220,156 75,375 64,266 119,917 206,976 189,327 134,167 8.60%
  YoY % 192.08% 17.29% -46.41% -42.06% 9.32% 41.11% -
  Horiz. % 164.09% 56.18% 47.90% 89.38% 154.27% 141.11% 100.00%
Tax -18,913 -20,505 -24,104 -14,946 -26,624 -16,385 -16,755 2.04%
  YoY % 7.76% 14.93% -61.27% 43.86% -62.49% 2.21% -
  Horiz. % 112.88% 122.38% 143.86% 89.20% 158.90% 97.79% 100.00%
NP 201,243 54,870 40,162 104,971 180,352 172,942 117,412 9.39%
  YoY % 266.76% 36.62% -61.74% -41.80% 4.28% 47.29% -
  Horiz. % 171.40% 46.73% 34.21% 89.40% 153.61% 147.29% 100.00%
NP to SH 201,243 55,016 40,799 104,364 178,775 171,376 116,311 9.56%
  YoY % 265.79% 34.85% -60.91% -41.62% 4.32% 47.34% -
  Horiz. % 173.02% 47.30% 35.08% 89.73% 153.70% 147.34% 100.00%
Tax Rate 8.59 % 27.20 % 37.51 % 12.46 % 12.86 % 8.65 % 12.49 % -6.04%
  YoY % -68.42% -27.49% 201.04% -3.11% 48.67% -30.74% -
  Horiz. % 68.78% 217.77% 300.32% 99.76% 102.96% 69.26% 100.00%
Total Cost 1,307,655 1,206,072 1,223,033 1,271,896 1,290,094 1,139,674 1,076,422 3.29%
  YoY % 8.42% -1.39% -3.84% -1.41% 13.20% 5.88% -
  Horiz. % 121.48% 112.04% 113.62% 118.16% 119.85% 105.88% 100.00%
Net Worth 2,131,361 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 8.00%
  YoY % 48.36% 3.09% -3.49% -1.87% 8.38% 1.12% -
  Horiz. % 158.75% 107.00% 103.79% 107.55% 109.59% 101.12% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 47,093 43,625 50,896 62,180 80,721 80,721 27,423 9.42%
  YoY % 7.95% -14.29% -18.15% -22.97% 0.00% 194.35% -
  Horiz. % 171.72% 159.08% 185.59% 226.74% 294.35% 294.35% 100.00%
Div Payout % 23.40 % 79.30 % 124.75 % 59.58 % 45.15 % 47.10 % 23.58 % -0.13%
  YoY % -70.49% -36.43% 109.38% 31.96% -4.14% 99.75% -
  Horiz. % 99.24% 336.30% 529.05% 252.67% 191.48% 199.75% 100.00%
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,131,361 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 8.00%
  YoY % 48.36% 3.09% -3.49% -1.87% 8.38% 1.12% -
  Horiz. % 158.75% 107.00% 103.79% 107.55% 109.59% 101.12% 100.00%
NOSH 806,539 727,086 727,086 727,085 733,831 733,831 733,831 1.59%
  YoY % 10.93% 0.00% 0.00% -0.92% 0.00% 0.00% -
  Horiz. % 109.91% 99.08% 99.08% 99.08% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 13.34 % 4.35 % 3.18 % 7.62 % 12.27 % 13.18 % 9.83 % 5.22%
  YoY % 206.67% 36.79% -58.27% -37.90% -6.90% 34.08% -
  Horiz. % 135.71% 44.25% 32.35% 77.52% 124.82% 134.08% 100.00%
ROE 9.44 % 3.83 % 2.93 % 7.23 % 12.15 % 12.62 % 8.66 % 1.45%
  YoY % 146.48% 30.72% -59.47% -40.49% -3.72% 45.73% -
  Horiz. % 109.01% 44.23% 33.83% 83.49% 140.30% 145.73% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 187.08 173.42 173.73 189.37 200.38 178.87 162.69 2.35%
  YoY % 7.88% -0.18% -8.26% -5.49% 12.03% 9.95% -
  Horiz. % 114.99% 106.60% 106.79% 116.40% 123.17% 109.95% 100.00%
EPS 24.95 7.57 5.61 14.35 24.36 23.35 15.85 7.85%
  YoY % 229.59% 34.94% -60.91% -41.09% 4.33% 47.32% -
  Horiz. % 157.41% 47.76% 35.39% 90.54% 153.69% 147.32% 100.00%
DPS 5.84 6.00 7.00 8.50 11.00 11.00 3.74 7.70%
  YoY % -2.67% -14.29% -17.65% -22.73% 0.00% 194.12% -
  Horiz. % 156.15% 160.43% 187.17% 227.27% 294.12% 294.12% 100.00%
NAPS 2.6426 1.9758 1.9165 1.9859 2.0051 1.8501 1.8296 6.31%
  YoY % 33.75% 3.09% -3.49% -0.96% 8.38% 1.12% -
  Horiz. % 144.44% 107.99% 104.75% 108.54% 109.59% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 93.54 78.17 78.31 85.36 91.16 81.37 74.01 3.98%
  YoY % 19.66% -0.18% -8.26% -6.36% 12.03% 9.94% -
  Horiz. % 126.39% 105.62% 105.81% 115.34% 123.17% 109.94% 100.00%
EPS 12.48 3.41 2.53 6.47 11.08 10.62 7.21 9.57%
  YoY % 265.98% 34.78% -60.90% -41.61% 4.33% 47.30% -
  Horiz. % 173.09% 47.30% 35.09% 89.74% 153.68% 147.30% 100.00%
DPS 2.92 2.70 3.16 3.85 5.00 5.00 1.70 9.43%
  YoY % 8.15% -14.56% -17.92% -23.00% 0.00% 194.12% -
  Horiz. % 171.76% 158.82% 185.88% 226.47% 294.12% 294.12% 100.00%
NAPS 1.3213 0.8906 0.8639 0.8951 0.9122 0.8417 0.8323 8.00%
  YoY % 48.36% 3.09% -3.49% -1.87% 8.38% 1.13% -
  Horiz. % 158.75% 107.00% 103.80% 107.55% 109.60% 101.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 8.5300 3.5700 1.9300 3.1000 3.7700 2.5200 2.0300 -
P/RPS 4.56 2.06 1.11 1.64 1.88 1.41 1.25 24.05%
  YoY % 121.36% 85.59% -32.32% -12.77% 33.33% 12.80% -
  Horiz. % 364.80% 164.80% 88.80% 131.20% 150.40% 112.80% 100.00%
P/EPS 34.19 47.18 34.39 21.60 15.47 10.79 12.81 17.76%
  YoY % -27.53% 37.19% 59.21% 39.63% 43.37% -15.77% -
  Horiz. % 266.90% 368.31% 268.46% 168.62% 120.77% 84.23% 100.00%
EY 2.93 2.12 2.91 4.63 6.46 9.27 7.81 -15.06%
  YoY % 38.21% -27.15% -37.15% -28.33% -30.31% 18.69% -
  Horiz. % 37.52% 27.14% 37.26% 59.28% 82.71% 118.69% 100.00%
DY 0.68 1.68 3.63 2.74 2.92 4.37 1.84 -15.27%
  YoY % -59.52% -53.72% 32.48% -6.16% -33.18% 137.50% -
  Horiz. % 36.96% 91.30% 197.28% 148.91% 158.70% 237.50% 100.00%
P/NAPS 3.23 1.81 1.01 1.56 1.88 1.36 1.11 19.47%
  YoY % 78.45% 79.21% -35.26% -17.02% 38.24% 22.52% -
  Horiz. % 290.99% 163.06% 90.99% 140.54% 169.37% 122.52% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/10/21 23/10/20 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 -
Price 4.1400 4.4000 2.5600 2.9800 4.0200 2.4500 2.3000 -
P/RPS 2.21 2.54 1.47 1.57 2.01 1.37 1.41 7.77%
  YoY % -12.99% 72.79% -6.37% -21.89% 46.72% -2.84% -
  Horiz. % 156.74% 180.14% 104.26% 111.35% 142.55% 97.16% 100.00%
P/EPS 16.59 58.15 45.62 20.76 16.50 10.49 14.51 2.26%
  YoY % -71.47% 27.47% 119.75% 25.82% 57.29% -27.71% -
  Horiz. % 114.33% 400.76% 314.40% 143.07% 113.71% 72.29% 100.00%
EY 6.03 1.72 2.19 4.82 6.06 9.53 6.89 -2.20%
  YoY % 250.58% -21.46% -54.56% -20.46% -36.41% 38.32% -
  Horiz. % 87.52% 24.96% 31.79% 69.96% 87.95% 138.32% 100.00%
DY 1.41 1.36 2.73 2.85 2.74 4.49 1.62 -2.29%
  YoY % 3.68% -50.18% -4.21% 4.01% -38.98% 177.16% -
  Horiz. % 87.04% 83.95% 168.52% 175.93% 169.14% 277.16% 100.00%
P/NAPS 1.57 2.23 1.34 1.50 2.00 1.32 1.26 3.73%
  YoY % -29.60% 66.42% -10.67% -25.00% 51.52% 4.76% -
  Horiz. % 124.60% 176.98% 106.35% 119.05% 158.73% 104.76% 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
 
 

373  399  543  1595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.93-0.055 
 CORAZA 0.815+0.155 
 EASTLND-OR 0.0050.00 
 SMTRACK 0.195+0.005 
 TWL 0.055-0.01 
 MQTECH 0.07-0.005 
 PARLO 0.165-0.01 
 KANGER-WB 0.0050.00 
 HEXIND 0.21+0.02 
 ANCOMLB 0.28+0.03 
PARTNERS & BROKERS