[UNISEM] YoY Annualized Quarter 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- 69.19%

YoY- -44.85%

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
Annualized Quarter Result
Revenue	1,777,010	1,552,342	1,130,484	1,230,114	1,329,498	1,451,982	1,277,396	5.65%
YoY %	14.47%	37.32%	-8.10%	-7.48%	-8.44%	13.67%	-	-
Horiz. %	139.11%	121.52%	88.50%	96.30%	104.08%	113.67%	100.00%	-
PBT	280,888	230,486	103,028	53,464	87,868	197,522	160,472	9.77%
YoY %	21.87%	123.71%	92.71%	-39.15%	-55.51%	23.09%	-	-
Horiz. %	175.04%	143.63%	64.20%	33.32%	54.76%	123.09%	100.00%	-
Tax	232,216	-30,382	-40,784	-12,916	-13,068	-21,742	-14,430	-
YoY %	864.32%	25.51%	-215.76%	1.16%	39.90%	-50.67%	-	-
Horiz. %	-1,609.26%	210.55%	282.63%	89.51%	90.56%	150.67%	100.00%	-
NP	513,104	200,104	62,244	40,548	74,800	175,780	146,042	23.28%
YoY %	156.42%	221.48%	53.51%	-45.79%	-57.45%	20.36%	-	-
Horiz. %	351.34%	137.02%	42.62%	27.76%	51.22%	120.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	513,104	200,104	62,244	41,026	74,392	173,986	144,650	23.48%
YoY %	156.42%	221.48%	51.72%	-44.85%	-57.24%	20.28%	-	-
Horiz. %	354.72%	138.34%	43.03%	28.36%	51.43%	120.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-82.67%	13.18%	39.59%	24.16%	14.87%	11.01%	8.99%	-
YoY %	-727.24%	-66.71%	63.87%	62.47%	35.06%	22.47%	-	-
Horiz. %	-919.58%	146.61%	440.38%	268.74%	165.41%	122.47%	100.00%	-
Total Cost	1,263,906	1,352,238	1,068,240	1,189,566	1,254,698	1,276,202	1,131,354	1.86%
YoY %	-6.53%	26.59%	-10.20%	-5.19%	-1.68%	12.80%	-	-
Horiz. %	111.72%	119.52%	94.42%	105.15%	110.90%	112.80%	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	64,523	32,153	29,083	29,083	36,571	51,368	51,368	3.87%
YoY %	100.67%	10.56%	0.00%	-20.48%	-28.81%	0.00%	-	-
Horiz. %	125.61%	62.59%	56.62%	56.62%	71.19%	100.00%	100.00%	-
Div Payout %	12.58%	16.07%	46.72%	70.89%	49.16%	29.52%	35.51%	-
YoY %	-21.72%	-65.60%	-34.10%	44.20%	66.53%	-16.87%	-	-
Horiz. %	35.43%	45.25%	131.57%	199.63%	138.44%	83.13%	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	28.87%	12.89%	5.51%	3.30%	5.63%	12.11%	11.43%	-
YoY %	123.97%	133.94%	66.97%	-41.39%	-53.51%	5.95%	-	-
Horiz. %	252.58%	112.77%	48.21%	28.87%	49.26%	105.95%	100.00%	-
ROE	21.45%	9.57%	4.48%	2.87%	5.15%	11.95%	10.89%	-
YoY %	124.14%	113.62%	56.10%	-44.27%	-56.90%	9.73%	-	-
Horiz. %	196.97%	87.88%	41.14%	26.35%	47.29%	109.73%	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	110.16	193.12	155.48	169.18	181.77	197.86	174.07	-7.33%
YoY %	-42.96%	24.21%	-8.10%	-6.93%	-8.13%	13.67%	-	-
Horiz. %	63.28%	110.94%	89.32%	97.19%	104.42%	113.67%	100.00%	-
EPS	31.80	25.06	8.56	5.64	10.16	23.70	19.72	8.28%
YoY %	26.90%	192.76%	51.77%	-44.49%	-57.13%	20.18%	-	-
Horiz. %	161.26%	127.08%	43.41%	28.60%	51.52%	120.18%	100.00%	-
DPS	4.00	4.00	4.00	4.00	5.00	7.00	7.00	-8.90%
YoY %	0.00%	0.00%	0.00%	-20.00%	-28.57%	0.00%	-	-
Horiz. %	57.14%	57.14%	57.14%	57.14%	71.43%	100.00%	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	110.16	96.23	70.08	76.26	82.42	90.01	79.19	5.65%
YoY %	14.48%	37.31%	-8.10%	-7.47%	-8.43%	13.66%	-	-
Horiz. %	139.11%	121.52%	88.50%	96.30%	104.08%	113.66%	100.00%	-
EPS	31.80	12.41	3.86	2.54	4.61	10.79	8.97	23.47%
YoY %	156.24%	221.50%	51.97%	-44.90%	-57.28%	20.29%	-	-
Horiz. %	354.52%	138.35%	43.03%	28.32%	51.39%	120.29%	100.00%	-
DPS	4.00	1.99	1.80	1.80	2.27	3.18	3.18	3.89%
YoY %	101.01%	10.56%	0.00%	-20.70%	-28.62%	0.00%	-	-
Horiz. %	125.79%	62.58%	56.60%	56.60%	71.38%	100.00%	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	2.09	3.80	1.32	1.45	1.27	1.81	1.38	7.15%
YoY %	-45.00%	187.88%	-8.97%	14.17%	-29.83%	31.16%	-	-
Horiz. %	151.45%	275.36%	95.65%	105.07%	92.03%	131.16%	100.00%	-
P/EPS	7.23	29.49	23.95	43.60	22.71	15.10	12.18	-8.32%
YoY %	-75.48%	23.13%	-45.07%	91.99%	50.40%	23.97%	-	-
Horiz. %	59.36%	242.12%	196.63%	357.96%	186.45%	123.97%	100.00%	-
EY	13.83	3.39	4.18	2.29	4.40	6.62	8.21	9.07%
YoY %	307.96%	-18.90%	82.53%	-47.95%	-33.53%	-19.37%	-	-
Horiz. %	168.45%	41.29%	50.91%	27.89%	53.59%	80.63%	100.00%	-
DY	1.74	0.54	1.95	1.63	2.16	1.96	2.92	-8.26%
YoY %	222.22%	-72.31%	19.63%	-24.54%	10.20%	-32.88%	-	-
Horiz. %	59.59%	18.49%	66.78%	55.82%	73.97%	67.12%	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	8.29	3.19	2.14	2.61	4.07	2.55	-
P/RPS	2.51	4.29	2.05	1.26	1.44	2.06	1.46	9.44%
YoY %	-41.49%	109.27%	62.70%	-12.50%	-30.10%	41.10%	-	-
Horiz. %	171.92%	293.84%	140.41%	86.30%	98.63%	141.10%	100.00%	-
P/EPS	8.68	33.30	37.26	37.93	25.66	17.17	12.94	-6.43%
YoY %	-73.93%	-10.63%	-1.77%	47.82%	49.45%	32.69%	-	-
Horiz. %	67.08%	257.34%	287.94%	293.12%	198.30%	132.69%	100.00%	-
EY	11.52	3.00	2.68	2.64	3.90	5.83	7.73	6.87%
YoY %	284.00%	11.94%	1.52%	-32.31%	-33.10%	-24.58%	-	-
Horiz. %	149.03%	38.81%	34.67%	34.15%	50.45%	75.42%	100.00%	-
DY	1.45	0.48	1.25	1.87	1.92	1.72	2.75	-10.11%
YoY %	202.08%	-61.60%	-33.16%	-2.60%	11.63%	-37.45%	-	-
Horiz. %	52.73%	17.45%	45.45%	68.00%	69.82%	62.55%	100.00%	-
P/NAPS	1.86	3.19	1.67	1.09	1.32	2.05	1.41	4.72%
YoY %	-41.69%	91.02%	53.21%	-17.42%	-35.61%	45.39%	-	-
Horiz. %	131.91%	226.24%	118.44%	77.30%	93.62%	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 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