Highlights

[UNISEM] YoY TTM Result on 2017-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -10.80%    YoY -     -1.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,251,205 1,351,276 1,465,727 1,322,780 1,260,425 1,038,279 990,554 3.97%
  YoY % -7.41% -7.81% 10.81% 4.95% 21.40% 4.82% -
  Horiz. % 126.31% 136.42% 147.97% 133.54% 127.24% 104.82% 100.00%
PBT 13,621 111,063 180,779 187,158 173,105 84,519 -94,791 -
  YoY % -87.74% -38.56% -3.41% 8.12% 104.81% 189.16% -
  Horiz. % -14.37% -117.17% -190.71% -197.44% -182.62% -89.16% 100.00%
Tax -23,882 -15,230 -19,375 -23,815 -15,857 -16,769 -14,498 8.67%
  YoY % -56.81% 21.39% 18.64% -50.19% 5.44% -15.66% -
  Horiz. % 164.73% 105.05% 133.64% 164.26% 109.37% 115.66% 100.00%
NP -10,261 95,833 161,404 163,343 157,248 67,750 -109,289 -32.57%
  YoY % -110.71% -40.63% -1.19% 3.88% 132.10% 161.99% -
  Horiz. % 9.39% -87.69% -147.69% -149.46% -143.88% -61.99% 100.00%
NP to SH -9,542 95,834 159,461 162,289 155,539 68,422 -105,368 -32.98%
  YoY % -109.96% -39.90% -1.74% 4.34% 127.32% 164.94% -
  Horiz. % 9.06% -90.95% -151.34% -154.02% -147.62% -64.94% 100.00%
Tax Rate 175.33 % 13.71 % 10.72 % 12.72 % 9.16 % 19.84 % - % -
  YoY % 1,178.85% 27.89% -15.72% 38.86% -53.83% 0.00% -
  Horiz. % 883.72% 69.10% 54.03% 64.11% 46.17% 100.00% -
Total Cost 1,261,466 1,255,443 1,304,323 1,159,437 1,103,177 970,529 1,099,843 2.31%
  YoY % 0.48% -3.75% 12.50% 5.10% 13.67% -11.76% -
  Horiz. % 114.70% 114.15% 118.59% 105.42% 100.30% 88.24% 100.00%
Net Worth 1,355,288 1,430,832 1,455,480 1,413,652 1,351,863 1,026,356 960,821 5.90%
  YoY % -5.28% -1.69% 2.96% 4.57% 31.71% 6.82% -
  Horiz. % 141.06% 148.92% 151.48% 147.13% 140.70% 106.82% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 43,625 54,640 80,721 80,721 29,778 40,491 13,489 21.60%
  YoY % -20.16% -32.31% 0.00% 171.07% -26.46% 200.18% -
  Horiz. % 323.41% 405.07% 598.42% 598.42% 220.76% 300.18% 100.00%
Div Payout % - % 57.02 % 50.62 % 49.74 % 19.15 % 59.18 % - % -
  YoY % 0.00% 12.64% 1.77% 159.74% -67.64% 0.00% -
  Horiz. % 0.00% 96.35% 85.54% 84.05% 32.36% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,355,288 1,430,832 1,455,480 1,413,652 1,351,863 1,026,356 960,821 5.90%
  YoY % -5.28% -1.69% 2.96% 4.57% 31.71% 6.82% -
  Horiz. % 141.06% 148.92% 151.48% 147.13% 140.70% 106.82% 100.00%
NOSH 727,086 727,085 733,831 733,831 733,831 674,968 674,450 1.26%
  YoY % 0.00% -0.92% 0.00% 0.00% 8.72% 0.08% -
  Horiz. % 107.80% 107.80% 108.80% 108.80% 108.80% 100.08% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.82 % 7.09 % 11.01 % 12.35 % 12.48 % 6.53 % -11.03 % -35.14%
  YoY % -111.57% -35.60% -10.85% -1.04% 91.12% 159.20% -
  Horiz. % 7.43% -64.28% -99.82% -111.97% -113.15% -59.20% 100.00%
ROE -0.70 % 6.70 % 10.96 % 11.48 % 11.51 % 6.67 % -10.97 % -36.77%
  YoY % -110.45% -38.87% -4.53% -0.26% 72.56% 160.80% -
  Horiz. % 6.38% -61.08% -99.91% -104.65% -104.92% -60.80% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 172.08 185.85 199.74 180.26 171.76 153.83 146.87 2.67%
  YoY % -7.41% -6.95% 10.81% 4.95% 11.66% 4.74% -
  Horiz. % 117.16% 126.54% 136.00% 122.73% 116.95% 104.74% 100.00%
EPS -1.31 13.18 21.73 22.12 21.20 10.14 -15.62 -33.83%
  YoY % -109.94% -39.35% -1.76% 4.34% 109.07% 164.92% -
  Horiz. % 8.39% -84.38% -139.12% -141.61% -135.72% -64.92% 100.00%
DPS 6.00 7.50 11.00 11.00 4.06 6.00 2.00 20.08%
  YoY % -20.00% -31.82% 0.00% 170.94% -32.33% 200.00% -
  Horiz. % 300.00% 375.00% 550.00% 550.00% 203.00% 300.00% 100.00%
NAPS 1.8640 1.9679 1.9834 1.9264 1.8422 1.5206 1.4246 4.58%
  YoY % -5.28% -0.78% 2.96% 4.57% 21.15% 6.74% -
  Horiz. % 130.84% 138.14% 139.23% 135.22% 129.31% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 170.50 184.14 199.74 180.26 171.76 141.49 134.98 3.97%
  YoY % -7.41% -7.81% 10.81% 4.95% 21.39% 4.82% -
  Horiz. % 126.32% 136.42% 147.98% 133.55% 127.25% 104.82% 100.00%
EPS -1.30 13.06 21.73 22.12 21.20 9.32 -14.36 -32.98%
  YoY % -109.95% -39.90% -1.76% 4.34% 127.47% 164.90% -
  Horiz. % 9.05% -90.95% -151.32% -154.04% -147.63% -64.90% 100.00%
DPS 5.94 7.45 11.00 11.00 4.06 5.52 1.84 21.56%
  YoY % -20.27% -32.27% 0.00% 170.94% -26.45% 200.00% -
  Horiz. % 322.83% 404.89% 597.83% 597.83% 220.65% 300.00% 100.00%
NAPS 1.8469 1.9498 1.9834 1.9264 1.8422 1.3986 1.3093 5.90%
  YoY % -5.28% -1.69% 2.96% 4.57% 31.72% 6.82% -
  Horiz. % 141.06% 148.92% 151.49% 147.13% 140.70% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.1600 3.2800 3.6500 2.3600 2.3800 1.7800 1.0000 -
P/RPS 1.26 1.76 1.83 1.31 1.39 1.16 0.68 10.82%
  YoY % -28.41% -3.83% 39.69% -5.76% 19.83% 70.59% -
  Horiz. % 185.29% 258.82% 269.12% 192.65% 204.41% 170.59% 100.00%
P/EPS -164.59 24.89 16.80 10.67 11.23 17.56 -6.40 71.76%
  YoY % -761.27% 48.15% 57.45% -4.99% -36.05% 374.38% -
  Horiz. % 2,571.72% -388.91% -262.50% -166.72% -175.47% -274.38% 100.00%
EY -0.61 4.02 5.95 9.37 8.91 5.69 -15.62 -41.74%
  YoY % -115.17% -32.44% -36.50% 5.16% 56.59% 136.43% -
  Horiz. % 3.91% -25.74% -38.09% -59.99% -57.04% -36.43% 100.00%
DY 2.78 2.29 3.01 4.66 1.71 3.37 2.00 5.64%
  YoY % 21.40% -23.92% -35.41% 172.51% -49.26% 68.50% -
  Horiz. % 139.00% 114.50% 150.50% 233.00% 85.50% 168.50% 100.00%
P/NAPS 1.16 1.67 1.84 1.23 1.29 1.17 0.70 8.78%
  YoY % -30.54% -9.24% 49.59% -4.65% 10.26% 67.14% -
  Horiz. % 165.71% 238.57% 262.86% 175.71% 184.29% 167.14% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 25/02/19 22/02/18 23/02/17 23/02/16 12/02/15 26/02/14 -
Price 2.2100 3.0900 2.9500 2.7400 2.2400 2.1200 1.0700 -
P/RPS 1.28 1.66 1.48 1.52 1.30 1.38 0.73 9.81%
  YoY % -22.89% 12.16% -2.63% 16.92% -5.80% 89.04% -
  Horiz. % 175.34% 227.40% 202.74% 208.22% 178.08% 189.04% 100.00%
P/EPS -168.40 23.44 13.58 12.39 10.57 20.91 -6.85 70.48%
  YoY % -818.43% 72.61% 9.60% 17.22% -49.45% 405.26% -
  Horiz. % 2,458.39% -342.19% -198.25% -180.88% -154.31% -305.26% 100.00%
EY -0.59 4.27 7.37 8.07 9.46 4.78 -14.60 -41.41%
  YoY % -113.82% -42.06% -8.67% -14.69% 97.91% 132.74% -
  Horiz. % 4.04% -29.25% -50.48% -55.27% -64.79% -32.74% 100.00%
DY 2.71 2.43 3.73 4.01 1.81 2.83 1.87 6.38%
  YoY % 11.52% -34.85% -6.98% 121.55% -36.04% 51.34% -
  Horiz. % 144.92% 129.95% 199.47% 214.44% 96.79% 151.34% 100.00%
P/NAPS 1.19 1.57 1.49 1.42 1.22 1.39 0.75 7.99%
  YoY % -24.20% 5.37% 4.93% 16.39% -12.23% 85.33% -
  Horiz. % 158.67% 209.33% 198.67% 189.33% 162.67% 185.33% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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