[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
01-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 46.49%
YoY- 14.86%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 922,923 931,373 1,019,454 1,108,314 960,648 908,457 752,902 3.44%
PBT 107,184 36,510 83,307 144,169 124,351 108,129 58,481 10.61%
Tax -25,318 -19,775 -10,901 -15,330 -12,521 -11,993 -12,007 13.22%
NP 81,866 16,735 72,406 128,839 111,830 96,136 46,474 9.88%
-
NP to SH 81,866 17,308 72,343 127,440 110,954 95,117 47,228 9.59%
-
Tax Rate 23.62% 54.16% 13.09% 10.63% 10.07% 11.09% 20.53% -
Total Cost 841,057 914,638 947,048 979,475 848,818 812,321 706,428 2.94%
-
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,077 6.43%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 29,083 29,083 32,718 51,368 51,368 440 13,493 13.64%
Div Payout % 35.53% 168.03% 45.23% 40.31% 46.30% 0.46% 28.57% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,077 6.43%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 674,685 1.40%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.87% 1.80% 7.10% 11.62% 11.64% 10.58% 6.17% -
ROE 5.70% 1.24% 5.01% 8.66% 8.17% 7.08% 4.78% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 126.93 128.10 140.21 151.03 130.91 123.80 111.59 2.16%
EPS 11.26 2.38 9.90 17.37 15.12 13.66 7.00 8.23%
DPS 4.00 4.00 4.50 7.00 7.00 0.06 2.00 12.23%
NAPS 1.9758 1.9165 1.9859 2.0051 1.8501 1.8296 1.4645 5.11%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 57.21 57.74 63.20 68.71 59.55 56.32 46.67 3.44%
EPS 5.08 1.07 4.48 7.90 6.88 5.90 2.93 9.59%
DPS 1.80 1.80 2.03 3.18 3.18 0.03 0.84 13.53%
NAPS 0.8906 0.8639 0.8951 0.9122 0.8417 0.8323 0.6125 6.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.57 1.93 3.10 3.77 2.52 2.03 1.63 -
P/RPS 2.81 1.51 2.21 2.50 1.93 1.64 1.46 11.51%
P/EPS 31.71 81.08 31.16 21.71 16.67 15.66 23.29 5.27%
EY 3.15 1.23 3.21 4.61 6.00 6.39 4.29 -5.01%
DY 1.12 2.07 1.45 1.86 2.78 0.03 1.23 -1.54%
P/NAPS 1.81 1.01 1.56 1.88 1.36 1.11 1.11 8.48%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/10/20 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 -
Price 4.40 2.56 2.98 4.02 2.45 2.30 1.68 -
P/RPS 3.47 2.00 2.13 2.66 1.87 1.86 1.51 14.86%
P/EPS 39.08 107.54 29.95 23.15 16.20 17.74 24.00 8.45%
EY 2.56 0.93 3.34 4.32 6.17 5.64 4.17 -7.80%
DY 0.91 1.56 1.51 1.74 2.86 0.03 1.19 -4.36%
P/NAPS 2.23 1.34 1.50 2.00 1.32 1.26 1.15 11.65%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment