[UNISEM] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

05-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 4.22%

YoY- 31.7%

Quarter Report

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,230,114	1,329,498	1,451,982	1,277,396	1,157,694	959,258	993,308	3.62%
YoY %	-7.48%	-8.44%	13.67%	10.34%	20.69%	-3.43%	-	-
Horiz. %	123.84%	133.85%	146.18%	128.60%	116.55%	96.57%	100.00%	-
PBT	53,464	87,868	197,522	160,472	123,804	51,022	-23,208	-
YoY %	-39.15%	-55.51%	23.09%	29.62%	142.65%	319.85%	-	-
Horiz. %	-230.37%	-378.61%	-851.09%	-691.45%	-533.45%	-219.85%	100.00%	-
Tax	-12,916	-13,068	-21,742	-14,430	-12,842	-12,328	-6,896	11.01%
YoY %	1.16%	39.90%	-50.67%	-12.37%	-4.17%	-78.77%	-	-
Horiz. %	187.30%	189.50%	315.28%	209.25%	186.22%	178.77%	100.00%	-
NP	40,548	74,800	175,780	146,042	110,962	38,694	-30,104	-
YoY %	-45.79%	-57.45%	20.36%	31.61%	186.77%	228.53%	-	-
Horiz. %	-134.69%	-248.47%	-583.91%	-485.12%	-368.60%	-128.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,026	74,392	173,986	144,650	109,836	40,214	-27,878	-
YoY %	-44.85%	-57.24%	20.28%	31.70%	173.13%	244.25%	-	-
Horiz. %	-147.16%	-266.85%	-624.10%	-518.87%	-393.99%	-144.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.16%	14.87%	11.01%	8.99%	10.37%	24.16%	-	-
YoY %	62.47%	35.06%	22.47%	-13.31%	-57.08%	0.00%	-	-
Horiz. %	100.00%	61.55%	45.57%	37.21%	42.92%	100.00%	-	-
Total Cost	1,189,566	1,254,698	1,276,202	1,131,354	1,046,732	920,564	1,023,412	2.53%
YoY %	-5.19%	-1.68%	12.80%	8.08%	13.71%	-10.05%	-	-
Horiz. %	116.24%	122.60%	124.70%	110.55%	102.28%	89.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,430,759	1,444,142	1,456,214	1,328,087	1,118,385	945,096	1,022,866	5.74%
YoY %	-0.93%	-0.83%	9.65%	18.75%	18.34%	-7.60%	-	-
Horiz. %	139.88%	141.19%	142.37%	129.84%	109.34%	92.40%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	29,083	36,571	51,368	51,368	407	-	-	-
YoY %	-20.48%	-28.81%	0.00%	12,521.13%	0.00%	-	-	-
Horiz. %	7,145.70%	8,985.50%	12,621.13%	12,621.13%	100.00%	-	-	-
Div Payout %	70.89%	49.16%	29.52%	35.51%	0.37%	-	-	-
YoY %	44.20%	66.53%	-16.87%	9,497.30%	0.00%	-	-	-
Horiz. %	19,159.46%	13,286.49%	7,978.38%	9,597.30%	100.00%	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,430,759	1,444,142	1,456,214	1,328,087	1,118,385	945,096	1,022,866	5.74%
YoY %	-0.93%	-0.83%	9.65%	18.75%	18.34%	-7.60%	-	-
Horiz. %	139.88%	141.19%	142.37%	129.84%	109.34%	92.40%	100.00%	-
NOSH	733,831	733,831	733,831	733,831	678,838	674,731	673,381	1.44%
YoY %	0.00%	0.00%	0.00%	8.10%	0.61%	0.20%	-	-
Horiz. %	108.98%	108.98%	108.98%	108.98%	100.81%	100.20%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	3.30%	5.63%	12.11%	11.43%	9.58%	4.03%	-3.03%	-
YoY %	-41.39%	-53.51%	5.95%	19.31%	137.72%	233.00%	-	-
Horiz. %	-108.91%	-185.81%	-399.67%	-377.23%	-316.17%	-133.00%	100.00%	-
ROE	2.87%	5.15%	11.95%	10.89%	9.82%	4.26%	-2.73%	-
YoY %	-44.27%	-56.90%	9.73%	10.90%	130.52%	256.04%	-	-
Horiz. %	-105.13%	-188.64%	-437.73%	-398.90%	-359.71%	-156.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	169.18	181.77	197.86	174.07	170.54	142.17	147.51	2.30%
YoY %	-6.93%	-8.13%	13.67%	2.07%	19.95%	-3.62%	-	-
Horiz. %	114.69%	123.23%	134.13%	118.01%	115.61%	96.38%	100.00%	-
EPS	5.64	10.16	23.70	19.72	16.18	5.96	-4.14	-
YoY %	-44.49%	-57.13%	20.18%	21.88%	171.48%	243.96%	-	-
Horiz. %	-136.23%	-245.41%	-572.46%	-476.33%	-390.82%	-143.96%	100.00%	-
DPS	4.00	5.00	7.00	7.00	0.06	0.00	0.00	-
YoY %	-20.00%	-28.57%	0.00%	11,566.67%	0.00%	0.00%	-	-
Horiz. %	6,666.67%	8,333.33%	11,666.67%	11,666.67%	100.00%	-	-	-
NAPS	1.9678	1.9744	1.9844	1.8098	1.6475	1.4007	1.519	4.40%
YoY %	-0.33%	-0.50%	9.65%	9.85%	17.62%	-7.79%	-	-
Horiz. %	129.55%	129.98%	130.64%	119.14%	108.46%	92.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	76.26	82.42	90.01	79.19	71.77	59.47	61.58	3.62%
YoY %	-7.47%	-8.43%	13.66%	10.34%	20.68%	-3.43%	-	-
Horiz. %	123.84%	133.84%	146.17%	128.60%	116.55%	96.57%	100.00%	-
EPS	2.54	4.61	10.79	8.97	6.81	2.49	-1.73	-
YoY %	-44.90%	-57.28%	20.29%	31.72%	173.49%	243.93%	-	-
Horiz. %	-146.82%	-266.47%	-623.70%	-518.50%	-393.64%	-143.93%	100.00%	-
DPS	1.80	2.27	3.18	3.18	0.03	0.00	0.00	-
YoY %	-20.70%	-28.62%	0.00%	10,500.00%	0.00%	0.00%	-	-
Horiz. %	6,000.00%	7,566.67%	10,600.00%	10,600.00%	100.00%	-	-	-
NAPS	0.887	0.8953	0.9028	0.8233	0.6933	0.5859	0.6341	5.75%
YoY %	-0.93%	-0.83%	9.66%	18.75%	18.33%	-7.60%	-	-
Horiz. %	139.88%	141.19%	142.38%	129.84%	109.34%	92.40%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.46	2.31	3.58	2.40	2.33	1.46	0.95	-
P/RPS	1.45	1.27	1.81	1.38	1.37	1.03	0.64	14.59%
YoY %	14.17%	-29.83%	31.16%	0.73%	33.01%	60.94%	-	-
Horiz. %	226.56%	198.44%	282.81%	215.62%	214.06%	160.94%	100.00%	-
P/EPS	43.60	22.71	15.10	12.18	14.40	24.50	-22.95	-
YoY %	91.99%	50.40%	23.97%	-15.42%	-41.22%	206.75%	-	-
Horiz. %	-189.98%	-98.95%	-65.80%	-53.07%	-62.75%	-106.75%	100.00%	-
EY	2.29	4.40	6.62	8.21	6.94	4.08	-4.36	-
YoY %	-47.95%	-33.53%	-19.37%	18.30%	70.10%	193.58%	-	-
Horiz. %	-52.52%	-100.92%	-151.83%	-188.30%	-159.17%	-93.58%	100.00%	-
DY	1.63	2.16	1.96	2.92	0.03	0.00	0.00	-
YoY %	-24.54%	10.20%	-32.88%	9,633.33%	0.00%	0.00%	-	-
Horiz. %	5,433.33%	7,200.00%	6,533.33%	9,733.33%	100.00%	-	-	-
P/NAPS	1.25	1.17	1.80	1.33	1.41	1.04	0.63	12.09%
YoY %	6.84%	-35.00%	35.34%	-5.67%	35.58%	65.08%	-	-
Horiz. %	198.41%	185.71%	285.71%	211.11%	223.81%	165.08%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	06/08/19	02/08/18	08/08/17	05/08/16	30/07/15	24/07/14	24/07/13	-
Price	2.14	2.61	4.07	2.55	2.36	1.69	1.01	-
P/RPS	1.26	1.44	2.06	1.46	1.38	1.19	0.68	10.82%
YoY %	-12.50%	-30.10%	41.10%	5.80%	15.97%	75.00%	-	-
Horiz. %	185.29%	211.76%	302.94%	214.71%	202.94%	175.00%	100.00%	-
P/EPS	37.93	25.66	17.17	12.94	14.59	28.36	-24.40	-
YoY %	47.82%	49.45%	32.69%	-11.31%	-48.55%	216.23%	-	-
Horiz. %	-155.45%	-105.16%	-70.37%	-53.03%	-59.80%	-116.23%	100.00%	-
EY	2.64	3.90	5.83	7.73	6.86	3.53	-4.10	-
YoY %	-32.31%	-33.10%	-24.58%	12.68%	94.33%	186.10%	-	-
Horiz. %	-64.39%	-95.12%	-142.20%	-188.54%	-167.32%	-86.10%	100.00%	-
DY	1.87	1.92	1.72	2.75	0.03	0.00	0.00	-
YoY %	-2.60%	11.63%	-37.45%	9,066.67%	0.00%	0.00%	-	-
Horiz. %	6,233.33%	6,400.00%	5,733.33%	9,166.67%	100.00%	-	-	-
P/NAPS	1.09	1.32	2.05	1.41	1.43	1.21	0.66	8.71%
YoY %	-17.42%	-35.61%	45.39%	-1.40%	18.18%	83.33%	-	-
Horiz. %	165.15%	200.00%	310.61%	213.64%	216.67%	183.33%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos