Highlights

[UNISEM] YoY TTM Result on 2016-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 26-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     7.18%    YoY -     101.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,332,855 1,427,030 1,365,220 1,298,176 1,090,288 968,879 1,085,060 3.49%
  YoY % -6.60% 4.53% 5.16% 19.07% 12.53% -10.71% -
  Horiz. % 122.84% 131.52% 125.82% 119.64% 100.48% 89.29% 100.00%
PBT 110,459 137,629 199,594 184,556 100,426 -73,400 -29,515 -
  YoY % -19.74% -31.05% 8.15% 83.77% 236.82% -148.69% -
  Horiz. % -374.25% -466.30% -676.25% -625.30% -340.25% 248.69% 100.00%
Tax -14,905 -15,279 -26,136 -15,906 -17,669 -16,751 -374 84.77%
  YoY % 2.45% 41.54% -64.32% 9.98% -5.48% -4,378.88% -
  Horiz. % 3,985.29% 4,085.29% 6,988.24% 4,252.94% 4,724.33% 4,478.88% 100.00%
NP 95,554 122,350 173,458 168,650 82,757 -90,151 -29,889 -
  YoY % -21.90% -29.46% 2.85% 103.79% 191.80% -201.62% -
  Horiz. % -319.70% -409.35% -580.34% -564.25% -276.88% 301.62% 100.00%
NP to SH 95,842 120,611 172,496 166,701 82,691 -86,358 -28,521 -
  YoY % -20.54% -30.08% 3.48% 101.60% 195.75% -202.79% -
  Horiz. % -336.04% -422.88% -604.80% -584.49% -289.93% 302.79% 100.00%
Tax Rate 13.49 % 11.10 % 13.09 % 8.62 % 17.59 % - % - % -
  YoY % 21.53% -15.20% 51.86% -50.99% 0.00% 0.00% -
  Horiz. % 76.69% 63.10% 74.42% 49.01% 100.00% - -
Total Cost 1,237,301 1,304,680 1,191,762 1,129,526 1,007,531 1,059,030 1,114,949 1.75%
  YoY % -5.16% 9.47% 5.51% 12.11% -4.86% -5.02% -
  Horiz. % 110.97% 117.02% 106.89% 101.31% 90.37% 94.98% 100.00%
Net Worth 1,451,447 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 6.02%
  YoY % -0.15% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 142.00% 142.20% 142.29% 128.83% 106.06% 93.90% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 54,640 80,721 80,721 29,778 40,491 13,489 13,495 26.23%
  YoY % -32.31% 0.00% 171.07% -26.46% 200.18% -0.05% -
  Horiz. % 404.88% 598.14% 598.14% 220.66% 300.04% 99.95% 100.00%
Div Payout % 57.01 % 66.93 % 46.80 % 17.86 % 48.97 % - % - % -
  YoY % -14.82% 43.01% 162.04% -63.53% 0.00% 0.00% -
  Horiz. % 116.42% 136.68% 95.57% 36.47% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,451,447 1,453,572 1,454,453 1,316,859 1,084,093 959,876 1,022,179 6.02%
  YoY % -0.15% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 142.00% 142.20% 142.29% 128.83% 106.06% 93.90% 100.00%
NOSH 730,361 733,831 733,831 733,831 674,355 676,350 671,999 1.40%
  YoY % -0.47% 0.00% 0.00% 8.82% -0.29% 0.65% -
  Horiz. % 108.68% 109.20% 109.20% 109.20% 100.35% 100.65% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.17 % 8.57 % 12.71 % 12.99 % 7.59 % -9.30 % -2.75 % -
  YoY % -16.34% -32.57% -2.16% 71.15% 181.61% -238.18% -
  Horiz. % -260.73% -311.64% -462.18% -472.36% -276.00% 338.18% 100.00%
ROE 6.60 % 8.30 % 11.86 % 12.66 % 7.63 % -9.00 % -2.79 % -
  YoY % -20.48% -30.02% -6.32% 65.92% 184.78% -222.58% -
  Horiz. % -236.56% -297.49% -425.09% -453.76% -273.48% 322.58% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 182.49 194.46 186.04 176.90 161.68 143.25 161.47 2.06%
  YoY % -6.16% 4.53% 5.17% 9.41% 12.87% -11.28% -
  Horiz. % 113.02% 120.43% 115.22% 109.56% 100.13% 88.72% 100.00%
EPS 13.12 16.44 23.51 22.72 12.26 -12.77 -4.24 -
  YoY % -20.19% -30.07% 3.48% 85.32% 196.01% -201.18% -
  Horiz. % -309.43% -387.74% -554.48% -535.85% -289.15% 301.18% 100.00%
DPS 7.50 11.00 11.00 4.06 6.00 1.99 2.00 24.63%
  YoY % -31.82% 0.00% 170.94% -32.33% 201.51% -0.50% -
  Horiz. % 375.00% 550.00% 550.00% 203.00% 300.00% 99.50% 100.00%
NAPS 1.9873 1.9808 1.9820 1.7945 1.6076 1.4192 1.5211 4.55%
  YoY % 0.33% -0.06% 10.45% 11.63% 13.28% -6.70% -
  Horiz. % 130.65% 130.22% 130.30% 117.97% 105.69% 93.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 182.49 195.39 186.92 177.74 149.28 132.66 148.56 3.49%
  YoY % -6.60% 4.53% 5.16% 19.06% 12.53% -10.70% -
  Horiz. % 122.84% 131.52% 125.82% 119.64% 100.48% 89.30% 100.00%
EPS 13.12 16.51 23.62 22.82 11.32 -11.82 -3.91 -
  YoY % -20.53% -30.10% 3.51% 101.59% 195.77% -202.30% -
  Horiz. % -335.55% -422.25% -604.09% -583.63% -289.51% 302.30% 100.00%
DPS 7.50 11.05 11.05 4.08 5.54 1.85 1.85 26.26%
  YoY % -32.13% 0.00% 170.83% -26.35% 199.46% 0.00% -
  Horiz. % 405.41% 597.30% 597.30% 220.54% 299.46% 100.00% 100.00%
NAPS 1.9873 1.9902 1.9914 1.8030 1.4843 1.3142 1.3996 6.01%
  YoY % -0.15% -0.06% 10.45% 21.47% 12.94% -6.10% -
  Horiz. % 141.99% 142.20% 142.28% 128.82% 106.05% 93.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.6500 2.4400 3.1400 2.2200 2.1800 1.0300 0.8900 -
P/RPS 1.45 1.25 1.69 1.25 1.35 0.72 0.55 17.53%
  YoY % 16.00% -26.04% 35.20% -7.41% 87.50% 30.91% -
  Horiz. % 263.64% 227.27% 307.27% 227.27% 245.45% 130.91% 100.00%
P/EPS 20.19 14.85 13.36 9.77 17.78 -8.07 -20.97 -
  YoY % 35.96% 11.15% 36.75% -45.05% 320.32% 61.52% -
  Horiz. % -96.28% -70.82% -63.71% -46.59% -84.79% 38.48% 100.00%
EY 4.95 6.74 7.49 10.23 5.62 -12.40 -4.77 -
  YoY % -26.56% -10.01% -26.78% 82.03% 145.32% -159.96% -
  Horiz. % -103.77% -141.30% -157.02% -214.47% -117.82% 259.96% 100.00%
DY 2.83 4.51 3.50 1.83 2.75 1.94 2.25 3.89%
  YoY % -37.25% 28.86% 91.26% -33.45% 41.75% -13.78% -
  Horiz. % 125.78% 200.44% 155.56% 81.33% 122.22% 86.22% 100.00%
P/NAPS 1.33 1.23 1.58 1.24 1.36 0.73 0.59 14.50%
  YoY % 8.13% -22.15% 27.42% -8.82% 86.30% 23.73% -
  Horiz. % 225.42% 208.47% 267.80% 210.17% 230.51% 123.73% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 24/04/13 -
Price 2.5000 2.2200 3.2600 2.1800 2.4300 1.2700 0.8800 -
P/RPS 1.37 1.14 1.75 1.23 1.50 0.89 0.55 16.42%
  YoY % 20.18% -34.86% 42.28% -18.00% 68.54% 61.82% -
  Horiz. % 249.09% 207.27% 318.18% 223.64% 272.73% 161.82% 100.00%
P/EPS 19.05 13.51 13.87 9.60 19.82 -9.95 -20.73 -
  YoY % 41.01% -2.60% 44.48% -51.56% 299.20% 52.00% -
  Horiz. % -91.90% -65.17% -66.91% -46.31% -95.61% 48.00% 100.00%
EY 5.25 7.40 7.21 10.42 5.05 -10.05 -4.82 -
  YoY % -29.05% 2.64% -30.81% 106.34% 150.25% -108.51% -
  Horiz. % -108.92% -153.53% -149.59% -216.18% -104.77% 208.51% 100.00%
DY 3.00 4.95 3.37 1.86 2.47 1.57 2.27 4.75%
  YoY % -39.39% 46.88% 81.18% -24.70% 57.32% -30.84% -
  Horiz. % 132.16% 218.06% 148.46% 81.94% 108.81% 69.16% 100.00%
P/NAPS 1.26 1.12 1.64 1.21 1.51 0.89 0.58 13.80%
  YoY % 12.50% -31.71% 35.54% -19.87% 69.66% 53.45% -
  Horiz. % 217.24% 193.10% 282.76% 208.62% 260.34% 153.45% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers