[UNISEM] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

06-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -17.42%

YoY- -27.82%

Quarter Report

Unisem Q2 2019 results.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	1,681,257	1,500,223	1,219,577	1,301,584	1,404,485	1,410,073	1,320,276	4.10%
YoY %	12.07%	23.01%	-6.30%	-7.33%	-0.40%	6.80%	-	-
Horiz. %	127.34%	113.63%	92.37%	98.58%	106.38%	106.80%	100.00%	-
PBT	247,829	227,753	29,483	93,861	125,952	205,683	191,439	4.39%
YoY %	8.81%	672.49%	-68.59%	-25.48%	-38.76%	7.44%	-	-
Horiz. %	129.46%	118.97%	15.40%	49.03%	65.79%	107.44%	100.00%	-
Tax	106,446	-16,037	-28,896	-15,154	-15,038	-27,471	-16,651	-
YoY %	763.75%	44.50%	-90.68%	-0.77%	45.26%	-64.98%	-	-
Horiz. %	-639.28%	96.31%	173.54%	91.01%	90.31%	164.98%	100.00%	-
NP	354,275	211,716	587	78,707	110,914	178,212	174,788	12.49%
YoY %	67.34%	35,967.46%	-99.25%	-29.04%	-37.76%	1.96%	-	-
Horiz. %	202.69%	121.13%	0.34%	45.03%	63.46%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	354,275	211,716	1,067	79,151	109,664	176,957	172,946	12.68%
YoY %	67.34%	19,742.17%	-98.65%	-27.82%	-38.03%	2.32%	-	-
Horiz. %	204.85%	122.42%	0.62%	45.77%	63.41%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-42.95%	7.04%	98.01%	16.15%	11.94%	13.36%	8.70%	-
YoY %	-710.09%	-92.82%	506.87%	35.26%	-10.63%	53.56%	-	-
Horiz. %	-493.68%	80.92%	1,126.55%	185.63%	137.24%	153.56%	100.00%	-
Total Cost	1,326,982	1,288,507	1,218,990	1,222,877	1,293,571	1,231,861	1,145,488	2.48%
YoY %	2.99%	5.70%	-0.32%	-5.47%	5.01%	7.54%	-	-
Horiz. %	115.84%	112.49%	106.42%	106.76%	112.93%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,391,873	2,091,874	1,389,679	1,430,759	1,444,142	1,456,214	1,328,087	10.29%
YoY %	14.34%	50.53%	-2.87%	-0.93%	-0.83%	9.65%	-	-
Horiz. %	180.10%	157.51%	104.64%	107.73%	108.74%	109.65%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	80,653	45,504	43,625	50,896	73,323	80,721	55,257	6.50%
YoY %	77.24%	4.31%	-14.29%	-30.59%	-9.16%	46.08%	-	-
Horiz. %	145.96%	82.35%	78.95%	92.11%	132.69%	146.08%	100.00%	-
Div Payout %	22.77%	21.49%	4,088.58%	64.30%	66.86%	45.62%	31.95%	-
YoY %	5.96%	-99.47%	6,258.60%	-3.83%	46.56%	42.79%	-	-
Horiz. %	71.27%	67.26%	12,796.81%	201.25%	209.26%	142.79%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	2,391,873	2,091,874	1,389,679	1,430,759	1,444,142	1,456,214	1,328,087	10.29%
YoY %	14.34%	50.53%	-2.87%	-0.93%	-0.83%	9.65%	-	-
Horiz. %	180.10%	157.51%	104.64%	107.73%	108.74%	109.65%	100.00%	-
NOSH	1,613,079	806,539	733,831	733,831	733,831	733,831	733,831	14.02%
YoY %	100.00%	9.91%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	219.82%	109.91%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	21.07%	14.11%	0.05%	6.05%	7.90%	12.64%	13.24%	-
YoY %	49.33%	28,120.00%	-99.17%	-23.42%	-37.50%	-4.53%	-	-
Horiz. %	159.14%	106.57%	0.38%	45.69%	59.67%	95.47%	100.00%	-
ROE	14.81%	10.12%	0.08%	5.53%	7.59%	12.15%	13.02%	-
YoY %	46.34%	12,550.00%	-98.55%	-27.14%	-37.53%	-6.68%	-	-
Horiz. %	113.75%	77.73%	0.61%	42.47%	58.29%	93.32%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	104.23	186.64	167.73	179.01	192.02	192.15	179.92	-8.69%
YoY %	-44.15%	11.27%	-6.30%	-6.78%	-0.07%	6.80%	-	-
Horiz. %	57.93%	103.73%	93.22%	99.49%	106.73%	106.80%	100.00%	-
EPS	21.96	26.34	0.15	10.89	14.99	24.11	23.57	-1.17%
YoY %	-16.63%	17,460.00%	-98.62%	-27.35%	-37.83%	2.29%	-	-
Horiz. %	93.17%	111.75%	0.64%	46.20%	63.60%	102.29%	100.00%	-
DPS	5.00	5.66	6.00	7.00	10.00	11.00	7.53	-6.59%
YoY %	-11.66%	-5.67%	-14.29%	-30.00%	-9.09%	46.08%	-	-
Horiz. %	66.40%	75.17%	79.68%	92.96%	132.80%	146.08%	100.00%	-
NAPS	1.4828	2.6024	1.9113	1.9678	1.9744	1.9844	1.8098	-3.26%
YoY %	-43.02%	36.16%	-2.87%	-0.33%	-0.50%	9.65%	-	-
Horiz. %	81.93%	143.79%	105.61%	108.73%	109.09%	109.65%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	104.23	93.00	75.61	80.69	87.07	87.41	81.85	4.10%
YoY %	12.08%	23.00%	-6.30%	-7.33%	-0.39%	6.79%	-	-
Horiz. %	127.34%	113.62%	92.38%	98.58%	106.38%	106.79%	100.00%	-
EPS	21.96	13.12	0.07	4.91	6.80	10.97	10.72	12.68%
YoY %	67.38%	18,642.86%	-98.57%	-27.79%	-38.01%	2.33%	-	-
Horiz. %	204.85%	122.39%	0.65%	45.80%	63.43%	102.33%	100.00%	-
DPS	5.00	2.82	2.70	3.16	4.55	5.00	3.43	6.47%
YoY %	77.30%	4.44%	-14.56%	-30.55%	-9.00%	45.77%	-	-
Horiz. %	145.77%	82.22%	78.72%	92.13%	132.65%	145.77%	100.00%	-
NAPS	1.4828	1.2968	0.8615	0.887	0.8953	0.9028	0.8233	10.29%
YoY %	14.34%	50.53%	-2.87%	-0.93%	-0.83%	9.66%	-	-
Horiz. %	180.10%	157.51%	104.64%	107.74%	108.75%	109.66%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.30	7.34	2.05	2.46	2.31	3.58	2.40	-
P/RPS	2.21	3.93	1.22	1.37	1.20	1.86	1.33	8.82%
YoY %	-43.77%	222.13%	-10.95%	14.17%	-35.48%	39.85%	-	-
Horiz. %	166.17%	295.49%	91.73%	103.01%	90.23%	139.85%	100.00%	-
P/EPS	10.47	27.87	1,396.93	22.60	15.41	14.85	10.18	0.46%
YoY %	-62.43%	-98.00%	6,081.11%	46.66%	3.77%	45.87%	-	-
Horiz. %	102.85%	273.77%	13,722.30%	222.00%	151.38%	145.87%	100.00%	-
EY	9.55	3.59	0.07	4.43	6.49	6.74	9.82	-0.46%
YoY %	166.02%	5,028.57%	-98.42%	-31.74%	-3.71%	-31.36%	-	-
Horiz. %	97.25%	36.56%	0.71%	45.11%	66.09%	68.64%	100.00%	-
DY	2.17	0.77	2.93	2.85	4.33	3.07	3.14	-5.96%
YoY %	181.82%	-73.72%	2.81%	-34.18%	41.04%	-2.23%	-	-
Horiz. %	69.11%	24.52%	93.31%	90.76%	137.90%	97.77%	100.00%	-
P/NAPS	1.55	2.82	1.07	1.25	1.17	1.80	1.33	2.58%
YoY %	-45.04%	163.55%	-14.40%	6.84%	-35.00%	35.34%	-	-
Horiz. %	116.54%	212.03%	80.45%	93.98%	87.97%	135.34%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	30/07/21	03/08/20	06/08/19	02/08/18	08/08/17	05/08/16	-
Price	2.76	8.35	3.19	2.14	2.59	4.07	2.55	-
P/RPS	2.65	4.47	1.90	1.20	1.35	2.12	1.42	10.95%
YoY %	-40.72%	135.26%	58.33%	-11.11%	-36.32%	49.30%	-	-
Horiz. %	186.62%	314.79%	133.80%	84.51%	95.07%	149.30%	100.00%	-
P/EPS	12.57	31.70	2,173.76	19.66	17.27	16.88	10.82	2.52%
YoY %	-60.35%	-98.54%	10,956.77%	13.84%	2.31%	56.01%	-	-
Horiz. %	116.17%	292.98%	20,090.20%	181.70%	159.61%	156.01%	100.00%	-
EY	7.96	3.15	0.05	5.09	5.79	5.92	9.24	-2.45%
YoY %	152.70%	6,200.00%	-99.02%	-12.09%	-2.20%	-35.93%	-	-
Horiz. %	86.15%	34.09%	0.54%	55.09%	62.66%	64.07%	100.00%	-
DY	1.81	0.68	1.88	3.27	3.86	2.70	2.95	-7.81%
YoY %	166.18%	-63.83%	-42.51%	-15.28%	42.96%	-8.47%	-	-
Horiz. %	61.36%	23.05%	63.73%	110.85%	130.85%	91.53%	100.00%	-
P/NAPS	1.86	3.21	1.67	1.09	1.31	2.05	1.41	4.72%
YoY %	-42.06%	92.22%	53.21%	-16.79%	-36.10%	45.39%	-	-
Horiz. %	131.91%	227.66%	118.44%	77.30%	92.91%	145.39%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 15:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-24 15:15:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-24 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-24 15:10:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-24 15:05:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

443

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

HLIND

HONG LEONG INDUSTRIES BHD

384

PTRANS

PERAK TRANSIT BERHAD

383

DNEX

DAGANG NEXCHANGE BERHAD

295

YTLPOWR

YTL POWER INTERNATIONAL BHD

281

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

243

GENTING

GENTING BHD

233

MAYBANK

MALAYAN BANKING BHD

227

Daily Stocks

HSI-HUS

0.14

-0.03

226,162,200

TALAMT

0.015

+0.005

183,082,300

HSI-CVM

0.25

+0.05

168,634,700

INGENIEU

0.13

-0.005

115,684,600

TWL

0.03

0.00

108,598,900

BPURI

0.075

0.00

95,104,600

HSI-HSW

0.045

-0.03

81,545,600

HSI-HSY

0.015

-0.025

66,221,100

MYEG

0.80

+0.015

53,822,300

HSI-CVB

0.065

+0.035

46,565,100

More active Stocks

UTDPLT

26.22

+0.46

498,100

SAM

4.94

+0.31

573,200

NVIDIA-C1

4.26

+0.30

23,600

MPI

30.24

+0.26

230,700

HSI-CVK

0.785

+0.25

8,000

CHINAETF-MYR

4.53

+0.23

83,400

TENAGA

11.94

+0.22

6,871,400

AEONCR

7.22

+0.22

445,200

AJI

19.38

+0.22

18,600

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.10

-0.34

25,200

HSI-HS7

0.11

-0.285

3,137,600

DLADY

33.26

-0.24

5,500

HSI-HS5

0.65

-0.15

35,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

55,300

NESTLE

126.30

-0.10

106,600

NIKKEI-HC

0.715

-0.10

78,000

KHIND

2.65

-0.10

100

HSI-HSZ

0.32

-0.09

41,729,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More