Highlights

[UNISEM] YoY TTM Result on 2018-03-31 [#1]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -24.36%    YoY -     -30.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,221,421 1,332,855 1,427,030 1,365,220 1,298,176 1,090,288 968,879 3.93%
  YoY % -8.36% -6.60% 4.53% 5.16% 19.07% 12.53% -
  Horiz. % 126.07% 137.57% 147.29% 140.91% 133.99% 112.53% 100.00%
PBT 7,674 110,459 137,629 199,594 184,556 100,426 -73,400 -
  YoY % -93.05% -19.74% -31.05% 8.15% 83.77% 236.82% -
  Horiz. % -10.46% -150.49% -187.51% -271.93% -251.44% -136.82% 100.00%
Tax -26,809 -14,905 -15,279 -26,136 -15,906 -17,669 -16,751 8.15%
  YoY % -79.87% 2.45% 41.54% -64.32% 9.98% -5.48% -
  Horiz. % 160.04% 88.98% 91.21% 156.03% 94.96% 105.48% 100.00%
NP -19,135 95,554 122,350 173,458 168,650 82,757 -90,151 -22.75%
  YoY % -120.03% -21.90% -29.46% 2.85% 103.79% 191.80% -
  Horiz. % 21.23% -105.99% -135.72% -192.41% -187.08% -91.80% 100.00%
NP to SH -18,432 95,842 120,611 172,496 166,701 82,691 -86,358 -22.68%
  YoY % -119.23% -20.54% -30.08% 3.48% 101.60% 195.75% -
  Horiz. % 21.34% -110.98% -139.66% -199.75% -193.03% -95.75% 100.00%
Tax Rate 349.35 % 13.49 % 11.10 % 13.09 % 8.62 % 17.59 % - % -
  YoY % 2,489.70% 21.53% -15.20% 51.86% -50.99% 0.00% -
  Horiz. % 1,986.07% 76.69% 63.10% 74.42% 49.01% 100.00% -
Total Cost 1,240,556 1,237,301 1,304,680 1,191,762 1,129,526 1,007,531 1,059,030 2.67%
  YoY % 0.26% -5.16% 9.47% 5.51% 12.11% -4.86% -
  Horiz. % 117.14% 116.83% 123.20% 112.53% 106.66% 95.14% 100.00%
Net Worth 1,372,738 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 6.14%
  YoY % -5.00% -0.59% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.53% 151.43% 151.53% 137.19% 112.94% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 43,625 54,640 80,721 80,721 29,778 40,491 13,489 21.59%
  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 % - % 57.01 % 66.93 % 46.80 % 17.86 % 48.97 % - % -
  YoY % 0.00% -14.82% 43.01% 162.04% -63.53% 0.00% -
  Horiz. % 0.00% 116.42% 136.68% 95.57% 36.47% 100.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,372,738 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 959,876 6.14%
  YoY % -5.00% -0.59% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.53% 151.43% 151.53% 137.19% 112.94% 100.00%
NOSH 727,086 727,085 733,831 733,831 733,831 674,355 676,350 1.21%
  YoY % 0.00% -0.92% 0.00% 0.00% 8.82% -0.29% -
  Horiz. % 107.50% 107.50% 108.50% 108.50% 108.50% 99.71% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -1.57 % 7.17 % 8.57 % 12.71 % 12.99 % 7.59 % -9.30 % -25.64%
  YoY % -121.90% -16.34% -32.57% -2.16% 71.15% 181.61% -
  Horiz. % 16.88% -77.10% -92.15% -136.67% -139.68% -81.61% 100.00%
ROE -1.34 % 6.63 % 8.30 % 11.86 % 12.66 % 7.63 % -9.00 % -27.18%
  YoY % -120.21% -20.12% -30.02% -6.32% 65.92% 184.78% -
  Horiz. % 14.89% -73.67% -92.22% -131.78% -140.67% -84.78% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 167.99 183.31 194.46 186.04 176.90 161.68 143.25 2.69%
  YoY % -8.36% -5.73% 4.53% 5.17% 9.41% 12.87% -
  Horiz. % 117.27% 127.97% 135.75% 129.87% 123.49% 112.87% 100.00%
EPS -2.54 13.18 16.44 23.51 22.72 12.26 -12.77 -23.58%
  YoY % -119.27% -19.83% -30.07% 3.48% 85.32% 196.01% -
  Horiz. % 19.89% -103.21% -128.74% -184.10% -177.92% -96.01% 100.00%
DPS 6.00 7.50 11.00 11.00 4.06 6.00 1.99 20.17%
  YoY % -20.00% -31.82% 0.00% 170.94% -32.33% 201.51% -
  Horiz. % 301.51% 376.88% 552.76% 552.76% 204.02% 301.51% 100.00%
NAPS 1.8880 1.9873 1.9808 1.9820 1.7945 1.6076 1.4192 4.87%
  YoY % -5.00% 0.33% -0.06% 10.45% 11.63% 13.28% -
  Horiz. % 133.03% 140.03% 139.57% 139.66% 126.44% 113.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 166.44 181.63 194.46 186.04 176.90 148.57 132.03 3.93%
  YoY % -8.36% -6.60% 4.53% 5.17% 19.07% 12.53% -
  Horiz. % 126.06% 137.57% 147.28% 140.91% 133.98% 112.53% 100.00%
EPS -2.51 13.06 16.44 23.51 22.72 11.27 -11.77 -22.69%
  YoY % -119.22% -20.56% -30.07% 3.48% 101.60% 195.75% -
  Horiz. % 21.33% -110.96% -139.68% -199.75% -193.03% -95.75% 100.00%
DPS 5.94 7.45 11.00 11.00 4.06 5.52 1.84 21.55%
  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 1.8706 1.9690 1.9808 1.9820 1.7945 1.4773 1.3080 6.14%
  YoY % -5.00% -0.60% -0.06% 10.45% 21.47% 12.94% -
  Horiz. % 143.01% 150.54% 151.44% 151.53% 137.19% 112.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.5800 2.6500 2.4400 3.1400 2.2200 2.1800 1.0300 -
P/RPS 0.94 1.45 1.25 1.69 1.25 1.35 0.72 4.54%
  YoY % -35.17% 16.00% -26.04% 35.20% -7.41% 87.50% -
  Horiz. % 130.56% 201.39% 173.61% 234.72% 173.61% 187.50% 100.00%
P/EPS -62.33 20.10 14.85 13.36 9.77 17.78 -8.07 40.55%
  YoY % -410.10% 35.35% 11.15% 36.75% -45.05% 320.32% -
  Horiz. % 772.37% -249.07% -184.01% -165.55% -121.07% -220.32% 100.00%
EY -1.60 4.97 6.74 7.49 10.23 5.62 -12.40 -28.89%
  YoY % -132.19% -26.26% -10.01% -26.78% 82.03% 145.32% -
  Horiz. % 12.90% -40.08% -54.35% -60.40% -82.50% -45.32% 100.00%
DY 3.80 2.83 4.51 3.50 1.83 2.75 1.94 11.85%
  YoY % 34.28% -37.25% 28.86% 91.26% -33.45% 41.75% -
  Horiz. % 195.88% 145.88% 232.47% 180.41% 94.33% 141.75% 100.00%
P/NAPS 0.84 1.33 1.23 1.58 1.24 1.36 0.73 2.36%
  YoY % -36.84% 8.13% -22.15% 27.42% -8.82% 86.30% -
  Horiz. % 115.07% 182.19% 168.49% 216.44% 169.86% 186.30% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/04/20 25/04/19 24/04/18 25/04/17 26/04/16 28/04/15 08/05/14 -
Price 1.9300 2.5000 2.2200 3.2600 2.1800 2.4300 1.2700 -
P/RPS 1.15 1.36 1.14 1.75 1.23 1.50 0.89 4.36%
  YoY % -15.44% 19.30% -34.86% 42.28% -18.00% 68.54% -
  Horiz. % 129.21% 152.81% 128.09% 196.63% 138.20% 168.54% 100.00%
P/EPS -76.13 18.97 13.51 13.87 9.60 19.82 -9.95 40.33%
  YoY % -501.32% 40.41% -2.60% 44.48% -51.56% 299.20% -
  Horiz. % 765.13% -190.65% -135.78% -139.40% -96.48% -199.20% 100.00%
EY -1.31 5.27 7.40 7.21 10.42 5.05 -10.05 -28.77%
  YoY % -124.86% -28.78% 2.64% -30.81% 106.34% 150.25% -
  Horiz. % 13.03% -52.44% -73.63% -71.74% -103.68% -50.25% 100.00%
DY 3.11 3.00 4.95 3.37 1.86 2.47 1.57 12.06%
  YoY % 3.67% -39.39% 46.88% 81.18% -24.70% 57.32% -
  Horiz. % 198.09% 191.08% 315.29% 214.65% 118.47% 157.32% 100.00%
P/NAPS 1.02 1.26 1.12 1.64 1.21 1.51 0.89 2.30%
  YoY % -19.05% 12.50% -31.71% 35.54% -19.87% 69.66% -
  Horiz. % 114.61% 141.57% 125.84% 184.27% 135.96% 169.66% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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