Highlights

[UNISEM] YoY TTM Result on 2015-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     20.85%    YoY -     195.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,427,030 1,365,220 1,298,176 1,090,288 968,879 1,085,060 1,125,499 4.03%
  YoY % 4.53% 5.16% 19.07% 12.53% -10.71% -3.59% -
  Horiz. % 126.79% 121.30% 115.34% 96.87% 86.08% 96.41% 100.00%
PBT 137,629 199,594 184,556 100,426 -73,400 -29,515 -7,347 -
  YoY % -31.05% 8.15% 83.77% 236.82% -148.69% -301.73% -
  Horiz. % -1,873.27% -2,716.67% -2,511.99% -1,366.90% 999.05% 401.73% 100.00%
Tax -15,279 -26,136 -15,906 -17,669 -16,751 -374 7,930 -
  YoY % 41.54% -64.32% 9.98% -5.48% -4,378.88% -104.72% -
  Horiz. % -192.67% -329.58% -200.58% -222.81% -211.24% -4.72% 100.00%
NP 122,350 173,458 168,650 82,757 -90,151 -29,889 583 143.68%
  YoY % -29.46% 2.85% 103.79% 191.80% -201.62% -5,226.76% -
  Horiz. % 20,986.28% 29,752.66% 28,927.96% 14,195.03% -15,463.29% -5,126.76% 100.00%
NP to SH 120,611 172,496 166,701 82,691 -86,358 -28,521 1,236 114.49%
  YoY % -30.08% 3.48% 101.60% 195.75% -202.79% -2,407.52% -
  Horiz. % 9,758.17% 13,955.99% 13,487.14% 6,690.21% -6,986.89% -2,307.52% 100.00%
Tax Rate 11.10 % 13.09 % 8.62 % 17.59 % - % - % - % -
  YoY % -15.20% 51.86% -50.99% 0.00% 0.00% 0.00% -
  Horiz. % 63.10% 74.42% 49.01% 100.00% - - -
Total Cost 1,304,680 1,191,762 1,129,526 1,007,531 1,059,030 1,114,949 1,124,916 2.50%
  YoY % 9.47% 5.51% 12.11% -4.86% -5.02% -0.89% -
  Horiz. % 115.98% 105.94% 100.41% 89.56% 94.14% 99.11% 100.00%
Net Worth 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.14% 97.05% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 80,721 80,721 29,778 40,491 13,489 13,495 13,625 34.50%
  YoY % 0.00% 171.07% -26.46% 200.18% -0.05% -0.96% -
  Horiz. % 592.42% 592.42% 218.55% 297.17% 99.00% 99.04% 100.00%
Div Payout % 66.93 % 46.80 % 17.86 % 48.97 % - % - % 1,102.40 % -37.29%
  YoY % 43.01% 162.04% -63.53% 0.00% 0.00% 0.00% -
  Horiz. % 6.07% 4.25% 1.62% 4.44% 0.00% 0.00% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 1,053,242 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.14% 97.05% 100.00%
NOSH 733,831 733,831 733,831 674,355 676,350 671,999 673,084 1.45%
  YoY % 0.00% 0.00% 8.82% -0.29% 0.65% -0.16% -
  Horiz. % 109.03% 109.03% 109.03% 100.19% 100.49% 99.84% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.57 % 12.71 % 12.99 % 7.59 % -9.30 % -2.75 % 0.05 % 135.59%
  YoY % -32.57% -2.16% 71.15% 181.61% -238.18% -5,600.00% -
  Horiz. % 17,140.00% 25,420.00% 25,980.00% 15,180.00% -18,600.00% -5,500.00% 100.00%
ROE 8.30 % 11.86 % 12.66 % 7.63 % -9.00 % -2.79 % 0.12 % 102.54%
  YoY % -30.02% -6.32% 65.92% 184.78% -222.58% -2,425.00% -
  Horiz. % 6,916.67% 9,883.33% 10,550.00% 6,358.33% -7,500.00% -2,325.00% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 194.46 186.04 176.90 161.68 143.25 161.47 167.22 2.55%
  YoY % 4.53% 5.17% 9.41% 12.87% -11.28% -3.44% -
  Horiz. % 116.29% 111.25% 105.79% 96.69% 85.67% 96.56% 100.00%
EPS 16.44 23.51 22.72 12.26 -12.77 -4.24 0.18 112.14%
  YoY % -30.07% 3.48% 85.32% 196.01% -201.18% -2,455.56% -
  Horiz. % 9,133.33% 13,061.11% 12,622.22% 6,811.11% -7,094.44% -2,355.56% 100.00%
DPS 11.00 11.00 4.06 6.00 1.99 2.00 2.00 32.84%
  YoY % 0.00% 170.94% -32.33% 201.51% -0.50% 0.00% -
  Horiz. % 550.00% 550.00% 203.00% 300.00% 99.50% 100.00% 100.00%
NAPS 1.9808 1.9820 1.7945 1.6076 1.4192 1.5211 1.5648 4.01%
  YoY % -0.06% 10.45% 11.63% 13.28% -6.70% -2.79% -
  Horiz. % 126.58% 126.66% 114.68% 102.74% 90.70% 97.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 194.46 186.04 176.90 148.57 132.03 147.86 153.37 4.03%
  YoY % 4.53% 5.17% 19.07% 12.53% -10.71% -3.59% -
  Horiz. % 126.79% 121.30% 115.34% 96.87% 86.09% 96.41% 100.00%
EPS 16.44 23.51 22.72 11.27 -11.77 -3.89 0.17 114.17%
  YoY % -30.07% 3.48% 101.60% 195.75% -202.57% -2,388.24% -
  Horiz. % 9,670.59% 13,829.41% 13,364.71% 6,629.41% -6,923.53% -2,288.24% 100.00%
DPS 11.00 11.00 4.06 5.52 1.84 1.84 1.86 34.46%
  YoY % 0.00% 170.94% -26.45% 200.00% 0.00% -1.08% -
  Horiz. % 591.40% 591.40% 218.28% 296.77% 98.92% 98.92% 100.00%
NAPS 1.9808 1.9820 1.7945 1.4773 1.3080 1.3929 1.4353 5.51%
  YoY % -0.06% 10.45% 21.47% 12.94% -6.10% -2.95% -
  Horiz. % 138.01% 138.09% 125.03% 102.93% 91.13% 97.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.4400 3.1400 2.2200 2.1800 1.0300 0.8900 1.4700 -
P/RPS 1.25 1.69 1.25 1.35 0.72 0.55 0.88 6.02%
  YoY % -26.04% 35.20% -7.41% 87.50% 30.91% -37.50% -
  Horiz. % 142.05% 192.05% 142.05% 153.41% 81.82% 62.50% 100.00%
P/EPS 14.85 13.36 9.77 17.78 -8.07 -20.97 800.51 -48.53%
  YoY % 11.15% 36.75% -45.05% 320.32% 61.52% -102.62% -
  Horiz. % 1.86% 1.67% 1.22% 2.22% -1.01% -2.62% 100.00%
EY 6.74 7.49 10.23 5.62 -12.40 -4.77 0.12 95.64%
  YoY % -10.01% -26.78% 82.03% 145.32% -159.96% -4,075.00% -
  Horiz. % 5,616.67% 6,241.67% 8,525.00% 4,683.33% -10,333.33% -3,975.00% 100.00%
DY 4.51 3.50 1.83 2.75 1.94 2.25 1.36 22.10%
  YoY % 28.86% 91.26% -33.45% 41.75% -13.78% 65.44% -
  Horiz. % 331.62% 257.35% 134.56% 202.21% 142.65% 165.44% 100.00%
P/NAPS 1.23 1.58 1.24 1.36 0.73 0.59 0.94 4.58%
  YoY % -22.15% 27.42% -8.82% 86.30% 23.73% -37.23% -
  Horiz. % 130.85% 168.09% 131.91% 144.68% 77.66% 62.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 02/05/12 -
Price 2.2200 3.2600 2.1800 2.4300 1.2700 0.8800 1.4600 -
P/RPS 1.14 1.75 1.23 1.50 0.89 0.55 0.87 4.61%
  YoY % -34.86% 42.28% -18.00% 68.54% 61.82% -36.78% -
  Horiz. % 131.03% 201.15% 141.38% 172.41% 102.30% 63.22% 100.00%
P/EPS 13.51 13.87 9.60 19.82 -9.95 -20.73 795.07 -49.28%
  YoY % -2.60% 44.48% -51.56% 299.20% 52.00% -102.61% -
  Horiz. % 1.70% 1.74% 1.21% 2.49% -1.25% -2.61% 100.00%
EY 7.40 7.21 10.42 5.05 -10.05 -4.82 0.13 96.07%
  YoY % 2.64% -30.81% 106.34% 150.25% -108.51% -3,807.69% -
  Horiz. % 5,692.31% 5,546.15% 8,015.38% 3,884.62% -7,730.77% -3,707.69% 100.00%
DY 4.95 3.37 1.86 2.47 1.57 2.27 1.37 23.86%
  YoY % 46.88% 81.18% -24.70% 57.32% -30.84% 65.69% -
  Horiz. % 361.31% 245.99% 135.77% 180.29% 114.60% 165.69% 100.00%
P/NAPS 1.12 1.64 1.21 1.51 0.89 0.58 0.93 3.15%
  YoY % -31.71% 35.54% -19.87% 69.66% 53.45% -37.63% -
  Horiz. % 120.43% 176.34% 130.11% 162.37% 95.70% 62.37% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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